2024-05-24  9:59:57 PM Chg. +0.63 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
116.40USD +0.54% 13,373
Turnover: 1.56 mill.
-Bid Size: - -Ask Size: - 7.44 bill.USD - -

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
  4,270.7900   4,699.9020   4,698.9170   4,591.2290   4,636.8650
Intangible Assets
  247.5590   254.4300   226.1470   224.3390   205.0750
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,021.8860   8,589.8270   8,957.2230   8,964.0970   8,986.1600
Inventories
  1,948.6630   2,287.6150   2,282.3280   1,913.0200   2,391.6720
Accounts Receivable
  1,558.1590   1,606.1590   1,526.6190   1,709.4930   1,839.9850
Cash and Cash Equivalents
  84.8840   119.0500   134.7850   768.6250   268.8950
Current Assets
  4,072.9670   4,509.2960   4,429.4570   5,363.6540   5,238.3570
Total Assets
  12,094.8530   13,099.1230   13,386.6800   14,327.7510   14,224.5170

 

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
  -   -   -   -   -
Long-term debt
  1,559.8950   1,515.6010   1,518.3880   2,356.8870   1,700.2820
Liabilities to Banks
  -   -   -   -   -
Provisions
  328.1000   413.7000   473.9000   -   -
Liabilities
  5,027.8440   5,659.0640   5,260.2320   5,786.5930   5,796.3010
Share Capital
  .8180   .7970   .7900   .7760   .7290
Total Equity
  7,067.0090   7,440.0590   8,126.4480   8,541.1580   8,428.2160
Minority Interests
  7.8470   6.2450   6.6070   6.8420   6.7910
Total liabilities equity
  12,094.8530   13,099.1230   13,386.6800   14,327.7510   14,224.5170

 

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
  9,491.2900   9,983.6340   9,970.6720   9,552.1970   11,200.6130
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,354.1730   1,095.3260   827.2240   636.0020   1,335.0110
Interest Income
  31.1110   38.8270   41.2720   52.3790   57.2520
Income Before Taxes
  1,317.8570   1,049.2010   749.5450   584.3740   1,289.9930
Income Taxes
  343.1650   184.3460   4.9740   68.6470   256.4450
Minority Interests Profit
  3.0540   3.1510   .3600   .1320   .3890
Net Income
  971.6380   861.7040   744.2110   515.5950   1,033.1590

 

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
  13.0700   11.5300   10.3400   7.2400   15.0100
Dividend per Share
  -   -   -   -   -

 

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
  1,193.5950   1,181.3440   1,418.7610   1,769.8390   1,309.1190
Cash Flow from Investing Activities
  -1,240.7010   -1,332.2030   -616.0440   -954.7980   -556.7540
Cash Flow from Financing
  -6.9950   198.0290   -789.8770   -188.1850   -1,232.2250
Decrease / Increase in Cash
  -36.7810   34.1660   15.7350   633.8400   -499.7300
Employees
  38,800   42,100   41,800   -   -