2024-04-16  8:14:45 PM Chg. +0.32 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
154.40USD +0.21% 27,644
Turnover: 4.26 mill.
-Bid Size: - -Ask Size: - 18.41 bill.USD 3.14% 19.14

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
  2,272.3000   2,429.8000   2,552.6000   2,756.9000   2,869.2000
Intangible Assets
  950.2000   950.8000   950.8000   805.9000   806.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,704.4000   4,916   5,000.2000   8,844.7000   8,785
Inventories
  178.9000   205.3000   207.3000   206.9000   190.8000
Accounts Receivable
  75.9000   83.7000   88.3000   49.8000   68.2000
Cash and Cash Equivalents
  233.1000   146.9000   457.3000   763.3000   1,214.7000
Current Assets
  799.8000   553.6000   892.6000   1,101.4000   1,871.1000
Total Assets
  5,504.2000   5,469.6000   5,892.8000   9,946.1000   10,656.1000

 

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
  249.5000   277   332.6000   249.4000   304.5000
Long-term debt
  936.6000   926.5000   927.7000   928.8000   929.8000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  357.5000   114   156.9000   56.1000   221.6000
Liabilities
  3,402.5000   3,274.8000   3,500.2000   7,614.9000   7,843
Share Capital
  -   -   -   -   -
Total Equity
  2,101.7000   2,194.8000   2,392.6000   2,331.2000   2,813.1000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,504.2000   5,469.6000   5,892.8000   9,946.1000   10,656.1000

 

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
  7,170.2000   8,080.1000   8,510.4000   7,806.9000   7,196.1000
Depreciation (total)
  272.9000   313.1000   336.7000   355.9000   350.9000
Operating Result
  677.5000   766.8000   832.5000   47.9000   648.7000
Interest Income
  -40.2000   -161.1000   -50.2000   -57.3000   -63.5000
Income Before Taxes
  637.3000   605.7000   782.3000   -161   576.5000
Income Taxes
  154.8000   1.9000   63.7000   -111.8000   -55.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  479.1000   596   713.4000   -52.4000   629.3000

 

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
  3.8500   4.8100   5.7800   -0.4300   4.8300
Dividend per Share
  2.2400   2.5200   3.0000   2.6400   1.5500

 

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
  918.2000   1,019.8000   1,267.6000   717.4000   1,193.5000
Cash Flow from Investing Activities
  -1,071.6000   -451.1000   -462.6000   -544   -263.7000
Cash Flow from Financing
  129.2000   -636.6000   -484.2000   138.7000   -478.9000
Decrease / Increase in Cash
  -41.7000   -86.2000   310.4000   306   451.4000
Employees
  175,000   180,000   185,000   177,000   156,883