13/11/2024  22:10:00 Chg. -1.47 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
238.34USD -0.61% 525,044
Turnover: 58.8 mill.
225.00Bid Size: 100 381.28Ask Size: 100 21.4 bill.USD 2.10% 27.97

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
  2,895.7000   2,924.9000   3,108.6000   3,151.7000   3,193.4000
Intangible Assets
  367.1000   410   378.2000   338.8000   295.9000
Long-Term Investments
  -   -   -   58.1000   42.7000
Fixed Assets
  4,080.7000   4,282.4000   4,454.6000   4,757.4000   4,682.9000
Inventories
  723.6000   762.5000   795.6000   794.1000   787.9000
Accounts Receivable
  689.2000   830.7000   901.9000   845.6000   832.4000
Cash and Cash Equivalents
  239.3000   216.9000   361.5000   679.5000   974.6000
Current Assets
  1,696.3000   1,915.1000   2,115.1000   2,478.4000   2,750.3000
Total Assets
  5,777   6,197.5000   6,569.7000   7,235.8000   7,433.2000

 

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
  323.8000   402.9000   382.2000   351.9000   387
Long-term debt
  2,640.3000   2,499.4000   2,501.3000   2,492.8000   2,493.8000
Liabilities to Banks
  59.9000   60.5000   76.1000   76.6000   -
Provisions
  334.7000   239.5000   285.2000   340.1000   -
Liabilities
  4,017.2000   4,014.9000   3,897.3000   4,164.8000   4,186.9000
Share Capital
  .9000   .9000   .9000   .9000   .9000
Total Equity
  1,759.8000   2,182.6000   2,672.4000   3,071   3,246.3000
Minority Interests
  0.0000   0.0000   0.0000   -   -
Total liabilities equity
  5,777   6,197.5000   6,569.7000   7,235.8000   7,433.2000

 

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
  5,779   6,444.9000   7,014.6000   6,964.3000   6,658.2000
Depreciation (total)
  -   -   -   -   -
Operating Result
  780.3000   931.2000   1,067.7000   1,053.7000   723.9000
Interest Income
  91.8000   102.6000   -   -128.8000   -93.5000
Income Before Taxes
  688.5000   828.6000   970.5000   917   632.7000
Income Taxes
  238.9000   160   232.5000   220.6000   171.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  449.6000   668.6000   738   696.4000   461

 

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
  4.7600   7.0900   7.8200   7.3600   4.8600
Dividend per Share
  2.3600   2.5200   3.0000   3.1600   3.3700

 

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
  801.2000   856.1000   1,180.1000   1,207.4000   1,032.8000
Cash Flow from Investing Activities
  -769.6000   -609.1000   -608.2000   -546.6000   -426.1000
Cash Flow from Financing
  23.5000   -269.4000   -427.3000   -342.8000   -311.6000
Decrease / Increase in Cash
  55.1000   -22.4000   144.6000   318   295.1000
Employees
  14,000   14,600   15,000   15,500   -