2024-04-30  10:00:00 PM Chg. -0.5600 Volume Bid12:18:40 AM Ask12:18:40 AM Market Capitalization Dividend Y. P/E Ratio
118.2500USD -0.47% 2.22 mill.
Turnover: 177.92 mill.
117.5100Bid Size: 100 119.9900Ask Size: 400 25.78 bill.USD - -

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
  3,115.8000   3,200.7000   3,445.3000   3,881.8000   4,116.3000
Intangible Assets
  3,573.7000   3,480.1000   3,388.7000   3,100   3,100
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  11,763.6000   11,756.5000   9,207.9000   15,305.2000   15,645.2000
Inventories
  2,865.8000   3,169.3000   3,536   3,522   3,427
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  866.4000   1,097.8000   422.1000   539.2000   1,416.7000
Current Assets
  3,938   4,576.3000   4,293.3000   4,269.4000   5,050.8000
Total Assets
  15,701.6000   16,332.8000   13,501.2000   19,574.6000   20,696

 

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
  1,119.6000   1,174.8000   1,416.4000   1,336.5000   1,480.5000
Long-term debt
  6,169.7000   4,762.1000   4,265.3000   3,522.2000   3,226.2000
Liabilities to Banks
  108   152.1000   915.9000   0.0000   0.0000
Provisions
  1,599.5000   1,548.9000   1,016.7000   1,033.2000   1,047.4000
Liabilities
  10,312.1000   9,150.5000   7,858.3000   13,319.8000   13,410.7000
Share Capital
  2.4000   2.4000   2.4000   2.4000   2.3000
Total Equity
  5,389.5000   7,182.3000   5,642.9000   6,254.8000   7,285.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  15,701.6000   16,332.8000   13,501.2000   19,574.6000   20,696

 

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
  20,719.2000   22,245.5000   22,823.3000   23,610.8000   25,509.3000
Depreciation (total)
  637.5000   611.2000   621.1000   645.4000   686.6000
Operating Result
  1,704.8000   1,999.1000   -939.5000   1,262.2000   1,887.9000
Interest Income
  -375.5000   -301.8000   -370   -162.1000   -147.3000
Income Before Taxes
  1,329.4000   1,704   -1,309   1,098.7000   1,739.8000
Income Taxes
  433.2000   -10.3000   281.8000   271.7000   397.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  896.2000   1,714.3000   -1,590.8000   827   1,341.9000

 

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
  3.8000   7.2400   -6.6900   3.4900   5.6800
Dividend per Share
  -   -   -   -   -

 

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
  1,673.3000   1,510.2000   1,766   1,869.8000   2,716.3000
Cash Flow from Investing Activities
  -483.6000   -627.9000   -816.7000   -1,020.2000   -889.7000
Cash Flow from Financing
  -1,060.5000   -651.5000   -1,599.9000   -709.8000   -949.9000
Decrease / Increase in Cash
  130.3000   231.4000   -651.1000   139.3000   877.6000
Employees
  167,800   176,800   176,100   182,100   193,100