2024-05-06  6:40:28 PM Chg. +0.10 Volume Bid6:40:28 PM Ask6:40:28 PM Market Capitalization Dividend Y. P/E Ratio
221.65USD +0.05% 113,029
Turnover: 12.45 mill.
221.64Bid Size: 200 221.75Ask Size: 100 17.85 bill.USD 1.43% 35.58

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
  1,097.9000   1,137.4000   1,210.7000   1,343.7000   1,477.7000
Intangible Assets
  166.3000   144   126.5000   224.9000   911.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,899   2,879.5000   3,148.2000   3,667.7000   5,237
Inventories
  609.6000   651.4000   663   717.2000   907.2000
Accounts Receivable
  1,180.3000   1,189.7000   1,212.2000   1,235.2000   1,424.5000
Cash and Cash Equivalents
  224.4000   232   253.7000   252.3000   162.7000
Current Assets
  2,237.9000   2,298   2,340.6000   2,416.2000   2,734.6000
Total Assets
  5,136.9000   5,177.5000   5,488.8000   6,083.9000   7,971.6000

 

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
  1,007.2000   1,030.5000   1,066.1000   1,050.9000   1,298.8000
Long-term debt
  1,316.3000   1,771.6000   1,499.3000   2,052.1000   2,785.9000
Liabilities to Banks
  265.4000   194.6000   440.2000   64.7000   318.8000
Provisions
  173.3000   122.1000   110.3000   117.3000   238.5000
Liabilities
  4,090.7000   4,222.4000   4,284.8000   4,599   6,047.2000
Share Capital
  124.1000   124.1000   124.1000   124.1000   124.1000
Total Equity
  1,046.2000   955.1000   1,204   1,484.9000   1,924.4000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,136.9000   5,177.5000   5,488.8000   6,083.9000   7,971.6000

 

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
  6,613.8000   7,159   7,070.1000   6,971.5000   8,408.3000
Depreciation (total)
  -   -   -   -   -
Operating Result
  -   -   -   -   -
Interest Income
  63   58.5000   75.8000   70   70.2000
Income Before Taxes
  589.5000   554.8000   249.5000   737.3000   992.6000
Income Taxes
  307.7000   85.4000   -56.7000   177.7000   248.6000
Minority Interests Profit
  -   -   -   -   -
Net Income
  281.8000   467.4000   303.6000   555.9000   740.1000

 

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
  3.1900   5.3500   3.6100   6.6700   8.9300
Dividend per Share
  1.7600   2.0100   2.2600   2.3600   2.6600

 

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
  650.1000   457.9000   746.5000   751.3000   1,046.8000
Cash Flow from Investing Activities
  -547.7000   -232.5000   -251   -554.2000   -1,737.9000
Cash Flow from Financing
  -83.9000   -208.1000   -470.3000   -207.7000   604.3000
Decrease / Increase in Cash
  29.3000   7.6000   21.7000   -1.4000   -89.6000
Employees
  30,000   30,000   30,000   32,000   36,000