06/11/2024  22:10:00 Chg. +7.16 Volume Bid10:05:28 Ask10:05:28 Market Capitalization Dividend Y. P/E Ratio
147.60USD +5.10% 1.95 mill.
Turnover: 191.65 mill.
122.00Bid Size: 100 236.16Ask Size: 200 9.32 bill.USD - -

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  3,370.3480   4,270.7900   4,699.9020   4,698.9170   4,591.2290
Intangible Assets
  254.4590   247.5590   254.4300   226.1470   224.3390
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,759.0840   8,021.8860   8,589.8270   8,957.2230   8,964.0970
Inventories
  1,675.7510   1,948.6630   2,287.6150   2,282.3280   1,913.0200
Accounts Receivable
  1,376.1510   1,558.1590   1,606.1590   1,526.6190   1,709.4930
Cash and Cash Equivalents
  121.6650   84.8840   119.0500   134.7850   768.6250
Current Assets
  3,471.5120   4,072.9670   4,509.2960   4,429.4570   5,363.6540
Total Assets
  10,230.5960   12,094.8530   13,099.1230   13,386.6800   14,327.7510

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  1,128.7470   1,559.8950   1,515.6010   1,518.3880   2,356.8870
Liabilities to Banks
  -   -   -   -   -
Provisions
  361.4000   328.1000   413.7000   473.9000   -
Liabilities
  4,447.1090   5,027.8440   5,659.0640   5,260.2320   5,786.5930
Share Capital
  .8150   .8180   .7970   .7900   .7760
Total Equity
  5,783.4870   7,067.0090   7,440.0590   8,126.4480   8,541.1580
Minority Interests
  7.0360   7.8470   6.2450   6.6070   6.8420
Total liabilities equity
  10,230.5960   12,094.8530   13,099.1230   13,386.6800   14,327.7510

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  8,959.0870   9,491.2900   9,983.6340   9,970.6720   9,552.1970
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,279.9430   1,354.1730   1,095.3260   827.2240   636.0020
Interest Income
  40.5470   31.1110   38.8270   41.2720   52.3790
Income Before Taxes
  1,241.1250   1,317.8570   1,049.2010   749.5450   584.3740
Income Taxes
  307.5590   343.1650   184.3460   4.9740   68.6470
Minority Interests Profit
  3.2040   3.0540   3.1510   .3600   .1320
Net Income
  930.3620   971.6380   861.7040   744.2110   515.5950

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  12.5500   13.0700   11.5300   10.3400   7.2400
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,327.5530   1,193.5950   1,181.3440   1,418.7610   1,769.8390
Cash Flow from Investing Activities
  -672.1250   -1,240.7010   -1,332.2030   -616.0440   -954.7980
Cash Flow from Financing
  -623.9000   -6.9950   198.0290   -789.8770   -188.1850
Decrease / Increase in Cash
  39.9730   -36.7810   34.1660   15.7350   633.8400
Employees
  37,800   38,800   42,100   41,800   -