2024-11-14  10:10:00 PM Chg. -2.29 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
247.61USD -0.92% 793,084
Turnover: 130.81 mill.
236.01Bid Size: 100 250.99Ask Size: 100 70.11 bill.USD 0.87% 51.37

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  3,836   3,954.9000   3,124.9000   3,288.5000   3,293.4000
Intangible Assets
  3,797.7000   3,672.5000   2,977   4,224.1000   3,680.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  15,396.8000   16,040.7000   13,008.6000   16,519.3000   15,970.1000
Inventories
  1,546.4000   1,505.6000   1,285.2000   1,491.8000   1,792.8000
Accounts Receivable
  2,662.5000   2,796.5000   2,273.8000   2,478.4000   2,698.1000
Cash and Cash Equivalents
  114.7000   186.4000   1,260.2000   359.9000   598.6000
Current Assets
  4,677.7000   4,828.4000   5,117.4000   4,687.1000   5,494.2000
Total Assets
  20,074.5000   20,869.1000   18,126   21,206.4000   21,464.3000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  1,255.6000   1,284.3000   1,160.6000   1,384.2000   1,728.2000
Long-term debt
  6,301.6000   5,973.5000   6,669.3000   8,347.2000   8,075.3000
Liabilities to Banks
  743.6000   380.6000   17.3000   411   -
Provisions
  -   -   -   -   -
Liabilities
  12,020.9000   12,143.3000   11,924.5000   13,953.3000   14,205.7000
Share Capital
  357   359.6000   362.6000   364.1000   364.7000
Total Equity
  8,053.6000   8,725.8000   6,201.5000   7,253.1000   7,258.6000
Minority Interests
  50.4000   40.5000   35   28.9000   22.5000
Total liabilities equity
  20,074.5000   20,869.1000   18,126   21,206.4000   21,464.3000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  14,668.2000   14,906.3000   11,790.2000   12,733.1000   14,187.8000
Depreciation (total)
  938.3000   973.2000   812.4000   842.7000   939.2000
Operating Result
  1,947   2,013.8000   1,395.7000   1,598.6000   1,562.5000
Interest Income
  -222.3000   -191.2000   -290.2000   -218.3000   -243.6000
Income Before Taxes
  1,804.6000   1,898.9000   1,161.4000   1,414.2000   1,343.4000
Income Taxes
  364.3000   322.7000   176.6000   270.2000   234.5000
Minority Interests Profit
  11.2000   17.3000   17.4000   14.1000   17.2000
Net Income
  1,429.1000   1,558.9000   -1,205.1000   1,129.9000   1,091.7000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  4.9500   5.4100   -4.2000   3.9500   3.8300
Dividend per Share
  1.6900   1.8500   1.8900   1.9500   2.0600

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,277.7000   2,420.7000   1,860.2000   2,061.9000   1,788.4000
Cash Flow from Investing Activities
  -1,030   -1,199.1000   -414.5000   -4,579.7000   -716.8000
Cash Flow from Financing
  -1,172.7000   -1,349.6000   -341.8000   1,603.2000   -837.3000
Decrease / Increase in Cash
  82.6000   -107.6000   1,073.8000   -900.3000   238.7000
Employees
  49,000   50,200   44,000   47,000   -