2024-05-02  10:15:00 PM Chg. +1.0000 Volume Bid1:59:44 AM Ask1:59:44 AM Market Capitalization Dividend Y. P/E Ratio
70.0100USD +1.45% 6.51 mill.
Turnover: 344.66 mill.
70.0400Bid Size: 100 70.6000Ask Size: 100 30.12 bill.USD - 13.81

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
  2,279.1000   2,549.6000   2,591.6000   2,512.3000   2,524.3000
Intangible Assets
  628.3000   566.4000   590.5000   469   495.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,261.9000   4,419.8000   5,405.5000   5,483.9000   5,844.4000
Inventories
  1,089.5000   1,225.2000   1,232.4000   1,251.4000   1,379.5000
Accounts Receivable
  701.5000   686   705   676   809.4000
Cash and Cash Equivalents
  949.2000   1,069.6000   894.2000   1,080.7000   1,352.6000
Current Assets
  2,933.2000   3,167.8000   3,020   3,184.1000   3,781.6000
Total Assets
  7,195.1000   7,587.6000   8,425.5000   8,668   9,626

 

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
  548   671.7000   543.6000   572.9000   635.1000
Long-term debt
  2,703.7000   2,627.6000   2,876.5000   2,959.7000   2,913.9000
Liabilities to Banks
  -   -   -   -   -
Provisions
  55.1000   54.8000   60.2000   -   -
Liabilities
  4,394.1000   4,393.5000   5,101.4000   5,109.9000   5,021.6000
Share Capital
  5.5000   5.6000   5.7000   5.7000   6
Total Equity
  2,801   3,194.1000   3,324.1000   3,558.1000   4,604.4000
Minority Interests
  22.2000   22.5000   22.4000   19.6000   19
Total liabilities equity
  7,195.1000   7,587.6000   8,425.5000   8,668   9,626

 

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
  5,543.1000   5,878.3000   5,517.9000   5,255   6,739.8000
Depreciation (total)
  481.9000   508.7000   593.1000   625.1000   596.7000
Operating Result
  680.9000   847.2000   432.7000   348.7000   1,287.6000
Interest Income
  -138.2000   -122.1000   -138.1000   -163.5000   -129
Income Before Taxes
  547.5000   755   276.6000   176.6000   1,157.8000
Income Taxes
  265.5000   -125.1000   -62.7000   59.8000   -146.6000
Minority Interests Profit
  -2.3000   -2.5000   -2.2000   -2.2000   -1.6000
Net Income
  810.7000   627.4000   211.7000   234.2000   1,009.6000

 

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
  1.9200   1.4800   0.5200   0.5700   2.3700
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
  1,094.2000   1,274.2000   694.7000   884.3000   1,782
Cash Flow from Investing Activities
  -364.5000   -548.9000   -1,510.9000   -453.6000   -915.1000
Cash Flow from Financing
  -810.9000   -605.1000   623.1000   -244   -569.4000
Decrease / Increase in Cash
  -78.9000   120.5000   -192.9000   187.3000   296.2000
Employees
  34,000   35,700   34,800   -   -