2024-11-15  9:59:56 PM Chg. -0.40 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
286.03USD -0.14% 79,085
Turnover: 22.69 mill.
-Bid Size: - -Ask Size: - 32.31 bill.USD 1.65% 23.79

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
  571.9000   574.4000   581.9000   586.5000   684.2000
Intangible Assets
  194.1000   479.3000   1,021.8000   902   852.4000
Long-Term Investments
  793.9000   953.5000   1,363.5000   1,056   157.1000
Fixed Assets
  3,127.3000   4,578.9000   7,638.2000   7,148   6,393.2000
Inventories
  575.7000   584   798.1000   1,054.2000   1,404.9000
Accounts Receivable
  1,178.7000   1,249.1000   1,424.5000   1,736.7000   2,167.4000
Cash and Cash Equivalents
  1,018.4000   704.6000   662.2000   490.7000   1,071.8000
Current Assets
  2,985.7000   2,685.8000   3,063.4000   3,610.7000   4,910.8000
Total Assets
  6,113   7,264.7000   10,701.6000   10,758.7000   11,304

 

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
  694.6000   687.8000   889.8000   1,028   1,150.2000
Long-term debt
  1,956.4000   1,974.7000   3,464.6000   2,867.8000   2,862.9000
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  -   -   -   -   -
Liabilities
  5,708.8000   5,917.9000   8,007.5000   7,742   7,560.6000
Share Capital
  181.4000   181.4000   181.4000   181.4000   181.4000
Total Equity
  404.2000   1,346.8000   2,694.1000   3,016.7000   3,743.4000
Minority Interests
  -   319   304.5000   291.1000   181.8000
Total liabilities equity
  6,113   7,264.7000   10,701.6000   10,758.7000   11,304

 

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
  6,694.8000   6,329.8000   6,997.4000   7,760.4000   9,058
Depreciation (total)
  152.2000   172.7000   189.8000   238.9000   250.4000
Operating Result
  4,438.6000   4,075   4,577.7000   4,868.7000   5,740.7000
Interest Income
  -98.2000   -103.5000   -94.6000   -123.2000   -135.3000
Income Before Taxes
  901   1,136.1000   1,526.2000   1,073.6000   1,608.5000
Income Taxes
  205.2000   112.9000   181.9000   154.5000   330.5000
Minority Interests Profit
  -   -.2000   -13.8000   -13.1000   -109.4000
Net Income
  695.8000   1,023.4000   1,358.1000   932.2000   1,387.4000

 

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
  5.8800   8.8300   11.6900   8.0200   12.0300
Dividend per Share
  3.8800   4.0800   4.2800   4.4800   4.7200

 

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
  1,182   1,120.5000   1,261   823.1000   1,374.6000
Cash Flow from Investing Activities
  225   -618   -2,626.6000   -7.8000   854.3000
Cash Flow from Financing
  -985.9000   -798.9000   1,297.8000   -934.2000   -1,675.6000
Decrease / Increase in Cash
  399.6000   -288   -51   -171.5000   572.5000
Employees
  23,000   23,500   24,500   -   -