2024-05-03  10:10:00 PM Chg. +2.04 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
197.92USD +1.04% 3.4 mill.
Turnover: 422.69 mill.
197.95Bid Size: 500 200.00Ask Size: 100 40.03 bill.USD 2.25% 21.26

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  2,177.2480   2,106.6970   2,130.2940   2,153.1390   2,285.2550
Intangible Assets
  492.7370   369.1560   1,278.2920   1,341.1660   1,295.2140
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,707.5550   3,551.8160   5,463.8390   6,023.2930   6,153.9400
Inventories
  745.6780   752.8360   784.8790   815.2510   964.2070
Accounts Receivable
  581.3810   588.2620   594.1450   568.5090   615.2330
Cash and Cash Equivalents
  296.9670   380.1790   587.9980   493.2620   1,143.9870
Current Assets
  1,816.7780   2,001.9100   2,239.1810   2,117.1020   2,977.9050
Total Assets
  5,524.3330   5,553.7260   7,703.0200   8,140.3950   9,131.8450

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  522.5360   523.2290   502.3140   550.8280   580.0580
Long-term debt
  2,347.4550   2,061.0230   3,254.2800   3,530.8130   4,089.7550
Liabilities to Banks
  632.5000   559.4000   1,197.9000   32.3000   74
Provisions
  790.6000   721.8000   856.1000   902.4000   1,010.8000
Liabilities
  4,696.6460   4,622.1610   6,295.7540   6,395.4010   6,893.9620
Share Capital
  -   -   -   160.9390   160.9390
Total Equity
  827.6870   931.5650   1,407.2660   1,744.9940   2,237.8830
Minority Interests
  41.8310   16.2270   8.5450   5.7720   3.5310
Total liabilities equity
  5,524.3330   5,553.7260   7,703.0200   8,140.3950   9,131.8450

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  7,440.1810   7,515.4260   7,791.0690   7,986.2520   8,149.7190
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,205.7830   1,274.6410   1,623.6640   1,595.9520   1,782.6980
Interest Income
  90.1430   98.2820   138.8370   144.1250   149.3740
Income Before Taxes
  1,099.4810   1,110.6680   1,410.0610   1,380.7840   1,494.9970
Income Taxes
  379.4370   354.1310   239.0100   234.0320   219.5840
Minority Interests Profit
  -   -26.4440   -6.5110   -2.9400   -3.2950
Net Income
  720.0440   782.9810   1,177.5620   1,149.6920   1,278.7080

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  3.4500   3.7900   5.7600   5.6400   6.3000
Dividend per Share
  -   -   -   2.9900   3.1540

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  983.4750   1,249.5150   1,599.9930   1,763.8730   1,699.6570
Cash Flow from Investing Activities
  -595.4540   -328.6640   -1,502.8940   -780.4800   -531.2800
Cash Flow from Financing
  -434.4430   -843.7680   116.1080   -1,081.4550   -499.2280
Decrease / Increase in Cash
  -49.5620   83.2120   207.8190   -94.7360   650.7250
Employees
  17,980   16,910   16,420   16,140   16,880