2024-05-03  9:59:42 PM Chg. +1.64 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
122.67USD +1.36% 99,673
Turnover: 12.18 mill.
-Bid Size: - -Ask Size: - 73.66 bill.USD 0.69% 37.97

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
  711.4000   816.8000   875.8000   999   1,054.6000
Intangible Assets
  -   -   -   442   397.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,907.5000   5,347.9000   5,473.3000   6,604.3000   6,836.5000
Inventories
  928.9000   1,106.9000   1,233.8000   1,310.1000   1,462.2000
Accounts Receivable
  1,349.3000   1,598.6000   1,791.8000   1,736.4000   1,951.6000
Cash and Cash Equivalents
  1,034.6000   1,719.1000   1,279.3000   891.2000   1,702
Current Assets
  3,591.2000   4,656   4,571.6000   4,211.2000   5,490.8000
Total Assets
  8,498.7000   10,003.9000   10,044.9000   10,815.5000   12,327.3000

 

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
  678.2000   875.6000   890.5000   866.8000   1,120.7000
Long-term debt
  2,635.5000   3,541.5000   2,806.4000   3,203.4000   3,636.2000
Liabilities to Banks
  49.3000   58.1000   68.7000   74.4000   86.8000
Provisions
  -   -   -   -   -
Liabilities
  4,775.6000   5,960.5000   5,980.7000   6,219.3000   6,875.4000
Share Capital
  .6000   .6000   .6000   .6000   .6000
Total Equity
  3,723.1000   4,043.4000   4,064.2000   4,596.2000   5,451.9000
Minority Interests
  48.2000   53.6000   47.2000   65.9000   67
Total liabilities equity
  8,498.7000   10,003.9000   10,044.9000   10,815.5000   12,327.3000

 

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
  6,286.4000   7,011.3000   8,202   8,225.4000   8,598.9000
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,205.2000   1,427.6000   1,686.9000   1,619.2000   1,638.4000
Interest Income
  -72.6000   -92.3000   -101.7000   -117.6000   -115.4000
Income Before Taxes
  1,141.1000   1,352.4000   1,588.4000   1,495.9000   1,526.6000
Income Taxes
  -308.5000   -691.7000   -371.5000   -331.9000   -313.3000
Minority Interests Profit
  -9.7000   -10.2000   -11.9000   -9   -9.9000
Net Income
  822.9000   650.5000   1,205   1,155   1,203.4000

 

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
  1.3350   1.0650   2.0000   1.9400   2.0200
Dividend per Share
  0.2900   0.3500   0.4400   0.4800   0.5200

 

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
  1,077.6000   1,144.2000   1,112.7000   1,502.3000   1,592
Cash Flow from Investing Activities
  -1,612.7000   -380.2000   -441.8000   -1,228.8000   -333.5000
Cash Flow from Financing
  -133.5000   -140.1000   -1,070.1000   -648.4000   -516.6000
Decrease / Increase in Cash
  -702.6000   684.5000   -439.8000   -388.1000   810.8000
Employees
  62,000   70,000   73,600   74,000   80,000