2024-04-19  10:10:00 PM Chg. +0.21 Volume Bid1:23:41 AM Ask1:23:41 AM Market Capitalization Dividend Y. P/E Ratio
152.50USD +0.14% 960,628
Turnover: 88.3 mill.
151.57Bid Size: 100 153.13Ask Size: 100 18.2 bill.USD 3.17% 18.92

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  2,429.8000   2,552.6000   2,756.9000   2,869.2000   3,356
Intangible Assets
  950.8000   950.8000   805.9000   806.3000   806.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,916   5,000.2000   8,844.7000   8,785   8,956.4000
Inventories
  205.3000   207.3000   206.9000   190.8000   270.6000
Accounts Receivable
  83.7000   88.3000   49.8000   68.2000   72
Cash and Cash Equivalents
  146.9000   457.3000   763.3000   1,214.7000   420.6000
Current Assets
  553.6000   892.6000   1,101.4000   1,871.1000   1,179.4000
Total Assets
  5,469.6000   5,892.8000   9,946.1000   10,656.1000   10,135.8000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  277   332.6000   249.4000   304.5000   366.9000
Long-term debt
  926.5000   927.7000   928.8000   929.8000   901
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  114   156.9000   56.1000   221.6000   201.1000
Liabilities
  3,274.8000   3,500.2000   7,614.9000   7,843   7,937.6000
Share Capital
  -   -   -   -   -
Total Equity
  2,194.8000   2,392.6000   2,331.2000   2,813.1000   2,198.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,469.6000   5,892.8000   9,946.1000   10,656.1000   10,135.8000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  8,080.1000   8,510.4000   7,806.9000   7,196.1000   9,630
Depreciation (total)
  313.1000   336.7000   355.9000   350.9000   368.4000
Operating Result
  766.8000   832.5000   47.9000   648.7000   1,162.2000
Interest Income
  -161.1000   -50.2000   -57.3000   -63.5000   -68.7000
Income Before Taxes
  605.7000   782.3000   -161   576.5000   1,090
Income Taxes
  1.9000   63.7000   -111.8000   -55.9000   138.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  596   713.4000   -52.4000   629.3000   952.8000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  4.8100   5.7800   -0.4300   4.8300   7.4600
Dividend per Share
  2.5200   3.0000   2.6400   1.5500   4.4000

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,019.8000   1,267.6000   717.4000   1,193.5000   1,264.6000
Cash Flow from Investing Activities
  -451.1000   -462.6000   -544   -263.7000   -389
Cash Flow from Financing
  -636.6000   -484.2000   138.7000   -478.9000   -1,609.7000
Decrease / Increase in Cash
  -86.2000   310.4000   306   451.4000   -742.6000
Employees
  180,000   185,000   177,000   156,883   -