2024-11-12  8:53:30 PM Chg. -5.93 Volume Bid8:54:24 PM Ask8:54:24 PM Market Capitalization Dividend Y. P/E Ratio
702.46USD -0.84% 40,461
Turnover: 28.41 mill.
422.00Bid Size: 210 726.93Ask Size: 132 90.45 bill.USD 0.86% 31.75

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
  1,568.1000   1,937.2920   1,856.2370   1,768.2870   2,292.7350
Intangible Assets
  922.5710   2,307.4840   2,015.5200   1,783.2770   3,798.9130
Long-Term Investments
  850.0880   842.4750   801.0490   747.7730   764.5630
Fixed Assets
  6,848.9510   10,710.1860   10,234.8490   9,903.6040   14,852.9850
Inventories
  1,173.3290   1,549.4940   1,621.3040   1,678.1320   1,814.6310
Accounts Receivable
  1,593.9200   1,930.7510   2,145.5170   2,131.0540   1,854.3980
Cash and Cash Equivalents
  1,221.6530   884.8860   822.1370   3,219.7670   685.5140
Current Assets
  5,207.7870   4,779.7180   5,085.2380   7,673.0860   4,885.2040
Total Assets
  12,056.7380   15,489.9040   15,320.0870   17,576.6900   19,738.1890

 

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
  1,034.5890   1,300.4960   1,430.3060   1,413.1550   1,111.7590
Long-term debt
  2,675   4,861.8950   4,318.5590   6,520.8310   7,652.2560
Liabilities to Banks
  -   -   -   -   -
Provisions
  896.3000   1,155.6000   737.2000   751.1000   990
Liabilities
  7,478.0600   10,222.5580   9,454.5940   11,608.5380   13,609.6600
Share Capital
  90.5230   90.5230   90.5230   90.5230   90.5230
Total Equity
  4,578.6780   5,267.3460   5,865.4930   5,968.1520   6,128.5290
Minority Interests
  3.4230   5.6970   5.6270   6.1830   14.5460
Total liabilities equity
  12,056.7380   15,489.9040   15,320.0870   17,576.6900   19,738.1890

 

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
  11,360.7530   12,029.3120   14,302.3920   14,320.3240   13,695.5200
Depreciation (total)
  306.8430   355.2290   466.0850   436.1890   537.5310
Operating Result
  1,178.0090   1,790.2550   2,239.1790   2,431.2330   2,137.6070
Interest Income
  -136.5170   -162.4360   -213.8730   -190.1380   -308.1610
Income Before Taxes
  1,114.7280   1,328.6410   1,702.2770   1,933.4250   1,512.6270
Income Taxes
  307.5120   344.7970   640.9620   420.4940   305.9240
Minority Interests Profit
  .3760   .4320   .5140   .5670   .3620
Net Income
  806.8400   983.4120   1,060.8010   1,512.3640   1,206.3410

 

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
  5.9600   7.3700   7.9800   11.6300   9.3900
Dividend per Share
  2.5200   2.5800   2.7400   3.1600   3.5200

 

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
  1,169.8430   1,302.4710   1,600.2870   1,730.1400   2,070.9490
Cash Flow from Investing Activities
  -264.6390   -3,365.1480   20.0900   -218.5100   -5,023.9930
Cash Flow from Financing
  -802.4230   1,782.6280   -1,681.9720   902.3060   449.3100
Decrease / Increase in Cash
  41.0690   -336.7670   -62.7490   2,397.6300   -2,534.2530
Employees
  48,950   56,690   57,170   55,610   50,520