2024-05-10  9:59:58 PM Chg. -0.07 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
127.55USD -0.05% 73,799
Turnover: 9.42 mill.
-Bid Size: - -Ask Size: - 76.62 bill.USD 0.67% 39.50

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
  816.8000   875.8000   999   1,054.6000   1,175.3000
Intangible Assets
  -   -   442   397.5000   756.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,347.9000   5,473.3000   6,604.3000   6,836.5000   8,720.2000
Inventories
  1,106.9000   1,233.8000   1,310.1000   1,462.2000   1,894.1000
Accounts Receivable
  1,598.6000   1,791.8000   1,736.4000   1,951.6000   2,454.8000
Cash and Cash Equivalents
  1,719.1000   1,279.3000   891.2000   1,702   1,197.1000
Current Assets
  4,656   4,571.6000   4,211.2000   5,490.8000   5,958.2000
Total Assets
  10,003.9000   10,044.9000   10,815.5000   12,327.3000   14,678.4000

 

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
  875.6000   890.5000   866.8000   1,120.7000   1,312
Long-term debt
  3,541.5000   2,806.4000   3,203.4000   3,636.2000   4,795.9000
Liabilities to Banks
  58.1000   68.7000   74.4000   86.8000   119.8000
Provisions
  -   -   -   -   -
Liabilities
  5,960.5000   5,980.7000   6,219.3000   6,875.4000   8,318.3000
Share Capital
  .6000   .6000   .6000   .6000   .6000
Total Equity
  4,043.4000   4,064.2000   4,596.2000   5,451.9000   6,360.1000
Minority Interests
  53.6000   47.2000   65.9000   67   58.1000
Total liabilities equity
  10,003.9000   10,044.9000   10,815.5000   12,327.3000   14,678.4000

 

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
  7,011.3000   8,202   8,225.4000   8,598.9000   10,876.3000
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,427.6000   1,686.9000   1,619.2000   1,638.4000   2,105.1000
Interest Income
  -92.3000   -101.7000   -117.6000   -115.4000   -115.5000
Income Before Taxes
  1,352.4000   1,588.4000   1,495.9000   1,526.6000   1,989.2000
Income Taxes
  -691.7000   -371.5000   -331.9000   -313.3000   -409.1000
Minority Interests Profit
  -10.2000   -11.9000   -9   -9.9000   -10.7000
Net Income
  650.5000   1,205   1,155   1,203.4000   1,590.8000

 

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
  1.0650   2.0000   1.9400   2.0200   2.6600
Dividend per Share
  0.3500   0.4400   0.4800   0.5200   0.6350

 

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
  1,144.2000   1,112.7000   1,502.3000   1,592   1,540.1000
Cash Flow from Investing Activities
  -380.2000   -441.8000   -1,228.8000   -333.5000   -1,887.5000
Cash Flow from Financing
  -140.1000   -1,070.1000   -648.4000   -516.6000   -145.2000
Decrease / Increase in Cash
  684.5000   -439.8000   -388.1000   810.8000   -504.9000
Employees
  70,000   73,600   74,000   80,000   90,000