2024-04-30  10:00:00 PM Chg. -0.5600 Volume Bid10:17:56 AM Ask10:17:56 AM Market Capitalization Dividend Y. P/E Ratio
118.2500USD -0.47% 2.22 mill.
Turnover: 177.92 mill.
117.5100Bid Size: 100 125.6900Ask Size: 100 25.78 bill.USD - -

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
  3,445.3000   3,881.8000   4,116.3000   4,477.3000   4,972.2000
Intangible Assets
  3,388.7000   3,100   3,100   3,100   3,100
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  9,207.9000   15,305.2000   15,645.2000   16,112.6000   16,655
Inventories
  3,536   3,522   3,427   4,367.3000   5,449.3000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  422.1000   539.2000   1,416.7000   984.9000   642.8000
Current Assets
  4,293.3000   4,269.4000   5,050.8000   5,609.2000   6,367.1000
Total Assets
  13,501.2000   19,574.6000   20,696   21,721.8000   23,022.1000

 

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
  1,416.4000   1,336.5000   1,480.5000   1,884.2000   1,899.8000
Long-term debt
  4,265.3000   3,522.2000   3,226.2000   3,417   3,421.6000
Liabilities to Banks
  915.9000   0.0000   0.0000   0.0000   0.0000
Provisions
  1,016.7000   1,033.2000   1,047.4000   1,099.8000   1,069.8000
Liabilities
  7,858.3000   13,319.8000   13,410.7000   14,003.3000   14,270.6000
Share Capital
  2.4000   2.4000   2.3000   2.2000   2.2000
Total Equity
  5,642.9000   6,254.8000   7,285.3000   7,718.5000   8,751.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  13,501.2000   19,574.6000   20,696   21,721.8000   23,022.1000

 

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
  22,823.3000   23,610.8000   25,509.3000   26,309.8000   28,318.2000
Depreciation (total)
  621.1000   645.4000   686.6000   716   767.9000
Operating Result
  -939.5000   1,262.2000   1,887.9000   1,811.4000   2,236.3000
Interest Income
  -370   -162.1000   -147.3000   -178.9000   -125.3000
Income Before Taxes
  -1,309   1,098.7000   1,739.8000   1,632.2000   2,110.6000
Income Taxes
  281.8000   271.7000   397.9000   304.3000   495.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -1,590.8000   827   1,341.9000   1,327.9000   1,615.4000

 

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
  -6.6900   3.4900   5.6800   5.8300   7.2400
Dividend per Share
  -   -   -   -   -

 

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
  1,766   1,869.8000   2,716.3000   1,431.5000   1,614.8000
Cash Flow from Investing Activities
  -816.7000   -1,020.2000   -889.7000   -1,019.9000   -1,253.8000
Cash Flow from Financing
  -1,599.9000   -709.8000   -949.9000   -836.5000   -686.8000
Decrease / Increase in Cash
  -651.1000   139.3000   877.6000   -425.3000   -327
Employees
  176,100   182,100   193,100   199,300   210,500