15/11/2024  21:59:56 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

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  583.9000   576.8000   571.9000   574.4000   581.9000
Intangible Assets
  238   215.2000   194.1000   479.3000   1,021.8000
Long-Term Investments
  -   1,288   793.9000   953.5000   1,363.5000
Fixed Assets
  2,741   3,431.3000   3,127.3000   4,578.9000   7,638.2000
Inventories
  558.7000   581.6000   575.7000   584   798.1000
Accounts Receivable
  1,135.5000   1,190.1000   1,178.7000   1,249.1000   1,424.5000
Cash and Cash Equivalents
  1,410.9000   618.8000   1,018.4000   704.6000   662.2000
Current Assets
  4,420.7000   2,830.7000   2,985.7000   2,685.8000   3,063.4000
Total Assets
  7,161.7000   6,262   6,113   7,264.7000   10,701.6000

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  623.2000   713.4000   694.6000   687.8000   889.8000
Long-term debt
  1,243.4000   1,225.2000   1,956.4000   1,974.7000   3,464.6000
Liabilities to Banks
  350.4000   551   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  4,498.1000   4,644.5000   5,708.8000   5,917.9000   8,007.5000
Share Capital
  181.4000   181.4000   181.4000   181.4000   181.4000
Total Equity
  2,663.6000   1,617.5000   404.2000   1,346.8000   2,694.1000
Minority Interests
  -   -   -   319   304.5000
Total liabilities equity
  7,161.7000   6,262   6,113   7,264.7000   10,701.6000

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  6,311.3000   6,666   6,694.8000   6,329.8000   6,997.4000
Depreciation (total)
  168.9000   164.6000   152.2000   172.7000   189.8000
Operating Result
  4,215.7000   4,471.2000   4,438.6000   4,075   4,577.7000
Interest Income
  -76.2000   -73   -98.2000   -103.5000   -94.6000
Income Before Taxes
  1,037.4000   1,330.8000   901   1,136.1000   1,526.2000
Income Taxes
  211.7000   795.3000   205.2000   112.9000   181.9000
Minority Interests Profit
  -   -   -   -.2000   -13.8000
Net Income
  825.7000   535.5000   695.8000   1,023.4000   1,358.1000

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  6.4200   4.2700   5.8800   8.8300   11.6900
Dividend per Share
  3.0400   3.5100   3.8800   4.0800   4.2800

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,034   1,300   1,182   1,120.5000   1,261
Cash Flow from Investing Activities
  -516.7000   -170.4000   225   -618   -2,626.6000
Cash Flow from Financing
  -649.6000   -1,888.9000   -985.9000   -798.9000   1,297.8000
Decrease / Increase in Cash
  -115.5000   -792.1000   399.6000   -288   -51
Employees
  22,000   23,000   23,000   23,500   24,500