18/11/2024  22:10:00 Chg. -0.93 Volume Bid11:15:33 Ask11:15:33 Market Capitalization Dividend Y. P/E Ratio
169.99USD -0.54% 1.64 mill.
Turnover: 194.48 mill.
166.66Bid Size: 100 173.99Ask Size: 100 34.4 bill.USD 2.62% 18.26

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
  2,153.1390   2,285.2550   2,586.1870   2,769.7020   3,309.6780
Intangible Assets
  1,341.1660   1,295.2140   2,037.5880   1,966.2690   1,879.2290
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,023.2930   6,153.9400   8,166.0250   8,328.4140   8,990.8380
Inventories
  815.2510   964.2070   988.5110   1,173.1190   1,340.9960
Accounts Receivable
  568.5090   615.2330   671.4640   711.2030   823.6170
Cash and Cash Equivalents
  493.2620   1,143.9870   329.2660   463.8890   401.9020
Current Assets
  2,117.1020   2,977.9050   2,246.2060   2,620.4060   2,912.1030
Total Assets
  8,140.3950   9,131.8450   10,412.2310   10,948.8200   11,902.9410

 

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
  550.8280   580.0580   692.3380   970.5580   1,086.1830
Long-term debt
  3,530.8130   4,089.7550   4,086.6270   3,343.9770   3,789.1320
Liabilities to Banks
  32.3000   74   939.4000   -   -
Provisions
  902.4000   1,010.8000   1,143.6000   -   -
Liabilities
  6,395.4010   6,893.9620   7,655.0020   7,649.2760   7,803.8550
Share Capital
  160.9390   160.9390   160.9390   163.4390   166.9390
Total Equity
  1,744.9940   2,237.8830   2,757.2290   3,299.5440   4,099.0860
Minority Interests
  5.7720   3.5310   0.0000   0.0000   -
Total liabilities equity
  8,140.3950   9,131.8450   10,412.2310   10,948.8200   11,902.9410

 

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
  7,986.2520   8,149.7190   8,971.3370   10,419.2940   11,164.9920
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,595.9520   1,782.6980   2,043.7220   2,260.7870   2,560.8670
Interest Income
  144.1250   149.3740   127.4170   137.5570   151.7850
Income Before Taxes
  1,380.7840   1,494.9970   1,797.2240   1,917.0710   2,171.8640
Income Taxes
  234.0320   219.5840   314.4050   272.2540   310.0770
Minority Interests Profit
  -2.9400   -3.2950   5.3070   0.0000   -
Net Income
  1,149.6920   1,278.7080   1,477.5120   1,644.8170   1,861.7870

 

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
  5.6400   6.3000   7.3400   8.2200   9.3100
Dividend per Share
  2.9900   3.1540   3.4100   3.8740   4.4560

 

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
  1,763.8730   1,699.6570   2,082.8840   2,327.8370   2,323.1900
Cash Flow from Investing Activities
  -780.4800   -531.2800   -2,222.8280   -787.3760   -1,198.6760
Cash Flow from Financing
  -1,081.4550   -499.2280   -681.1360   -1,415.7250   -1,148.2510
Decrease / Increase in Cash
  -94.7360   650.7250   -814.7210   134.6230   -61.9870
Employees
  16,140   16,880   16,620   -   -