2024-04-29  9:56:30 PM Chg. -1.68 Volume Bid9:56:36 PM Ask9:56:36 PM Market Capitalization Dividend Y. P/E Ratio
603.31USD -0.28% 411,813
Turnover: 106.67 mill.
603.31Bid Size: 400 603.60Ask Size: 200 37.22 bill.USD 0.47% 31.89

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
  3,592.8130   5,157.2290   5,206   5,242.3000   6,338
Intangible Assets
  67.2330   501.2820   486.8000   508   1,065
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,361.3510   8,185.6030   8,704.9000   8,912.5000   12,367.4000
Inventories
  600.5910   663.0350   690.8000   709   752.6000
Accounts Receivable
  487.2400   523.2760   573.7000   575.1000   774
Cash and Cash Equivalents
  1,446.3640   44.8920   21   207.3000   258.4000
Current Assets
  2,631.1600   1,365.8160   1,426.7000   1,668.3000   2,025.6000
Total Assets
  8,992.5110   9,551.4190   10,131.6000   10,580.8000   14,393

 

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
  183.6380   210.8080   229.6000   207.8000   356.2000
Long-term debt
  2,727.2940   2,730.4390   2,433.6000   2,625.8000   5,100.8000
Liabilities to Banks
  -   -   -   -   -
Provisions
  423.8000   715.5000   733   781.5000   895.3000
Liabilities
  4,310.0340   4,602.0070   4,778.3000   4,687.5000   7,855.4000
Share Capital
  .6280   .6240   .6000   .6000   .6000
Total Equity
  4,682.4770   4,949.4120   5,353.3000   5,893.3000   6,537.6000
Minority Interests
  2.8770   3.0490   2.5000   2.6000   2.3000
Total liabilities equity
  8,992.5110   9,551.4190   10,131.6000   10,580.8000   14,393

 

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
  3,965.5940   4,244.2650   4,739.1000   4,729.9000   5,414
Depreciation (total)
  -   -   -   -   -
Operating Result
  700.3810   690.7370   884.9000   1,005.4000   973.8000
Interest Income
  91.4870   137.0690   129.3000   118.1000   142.7000
Income Before Taxes
  618.9280   576.0810   748.3000   889.3000   855.5000
Income Taxes
  -94.4570   105.7050   136.3000   168.2000   153.2000
Minority Interests Profit
  .0430   .3780   .1000   .1000   .3000
Net Income
  713.3420   469.9980   611.9000   721   702.5000

 

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
  11.3000   7.4600   9.7700   11.5600   11.2600
Dividend per Share
  1.7200   1.8400   2.0600   2.2400   2.3600

 

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
  657.8780   705.1480   966.1000   1,050.1000   1,137.7000
Cash Flow from Investing Activities
  -386.4790   -1,948.2060   -385.9000   -409.7000   -3,474.6000
Cash Flow from Financing
  1,124.9270   -158.4140   -604.1000   -357   2,291.4000
Decrease / Increase in Cash
  1,396.3260   -1,401.4720   -23.9000   283.4000   -45.5000
Employees
  8,406   8,714   8,846   8,700   10,000