2024-11-07  9:32:49 PM Chg. +2.55 Volume Bid9:32:54 PM Ask9:32:54 PM Market Capitalization Dividend Y. P/E Ratio
219.58USD +1.17% 55,711
Turnover: 12.17 mill.
219.53Bid Size: 200 219.62Ask Size: 100 88.37 bill.USD 0.62% 56.91

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  1,430.6850   1,403.0650   1,318.4380   1,323.6730   1,396.4760
Intangible Assets
  494.5950   451.5290   408.4450   391.6380   346.5740
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,200.3820   5,360.1860   5,393.5140   5,515.2730   5,607.8970
Inventories
  334.5890   408.8980   481.7970   472.1500   506.6040
Accounts Receivable
  910.1200   870.3690   901.7100   1,006.2200   1,152.9930
Cash and Cash Equivalents
  96.6450   145.4020   493.6400   90.4710   124.1490
Current Assets
  2,236.2800   2,309.6990   2,843.3090   2,631.9830   2,938.4590
Total Assets
  7,436.6620   7,669.8850   8,236.8230   8,147.2560   8,546.3560

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  226.0200   230.9950   230.7860   251.5040   302.2920
Long-term debt
  2,537.5070   2,539.7050   1,642.8330   2,483.9320   2,486.4050
Liabilities to Banks
  -   -   -   -   -
Provisions
  768.7000   1,343.8000   1,360.1000   1,382.1000   -
Liabilities
  4,433.9410   4,434.6830   4,548.9760   4,839.0600   4,682.3700
Share Capital
  3,361.3120   4,410.7560   5,669.3720   7,087.6680   8,126.1680
Total Equity
  3,002.7210   3,235.2020   3,687.8470   3,308.1960   3,863.9860
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,436.6620   7,669.8850   8,236.8230   8,147.2560   8,546.3560

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  6,892.3030   7,085.1200   7,116.3400   7,854.4590   8,815.7690
Depreciation (total)
  360.0930   379.0530   387.9510   399.7010   409.1620
Operating Result
  1,133.5340   1,162.6960   1,385.4920   1,587.3700   1,802.6640
Interest Income
  -100.5080   -104.4050   -97.7430   -88.6020   -109.5160
Income Before Taxes
  1,102.3990   1,058.2910   1,287.7490   1,498.7680   1,693.1480
Income Taxes
  219.7640   181.9310   176.7810   263.0110   345.1380
Minority Interests Profit
  -   -   -   -   -
Net Income
  884.9810   876.0370   1,110.9680   1,235.7570   1,348.0100

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  2.0625   2.0900   2.6300   2.9800   3.3025
Dividend per Share
  0.5125   0.6375   1.2525   0.9500   1.1500

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,067.8620   1,291.4830   1,360.7400   1,537.6250   1,597.8140
Cash Flow from Investing Activities
  -235.6380   -285.3980   -137.2150   -402.6350   -388.6720
Cash Flow from Financing
  -873.3050   -955.2070   -879.8680   -1,537.9430   -1,172.8360
Decrease / Increase in Cash
  -42.0790   48.7570   348.2380   -403.1690   33.6780
Employees
  45,000   40,000   40,000   43,000   -