2024-04-15  10:10:00 PM Chg. -2.65 Volume Bid1:32:32 AM Ask1:32:32 AM Market Capitalization Dividend Y. P/E Ratio
219.04USD -1.20% 965,506
Turnover: 135.08 mill.
218.20Bid Size: 100 219.82Ask Size: 100 62.54 bill.USD 0.99% 45.44

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
  3,365   3,707.1000   3,836   3,954.9000   3,124.9000
Intangible Assets
  3,817.8000   4,017.6000   3,797.7000   3,672.5000   2,977
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   15,366   15,396.8000   16,040.7000   13,008.6000
Inventories
  1,319.4000   1,445.9000   1,546.4000   1,505.6000   1,285.2000
Accounts Receivable
  2,341.2000   2,574.1000   2,662.5000   2,796.5000   2,273.8000
Cash and Cash Equivalents
  327.4000   211.4000   114.7000   186.4000   1,260.2000
Current Assets
  4,279.4000   4,596.4000   4,677.7000   4,828.4000   5,117.4000
Total Assets
  18,330.2000   19,962.4000   20,074.5000   20,869.1000   18,126

 

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
  983.2000   1,177.1000   1,255.6000   1,284.3000   1,160.6000
Long-term debt
  6,145.7000   6,758.3000   6,301.6000   5,973.5000   6,669.3000
Liabilities to Banks
  541.3000   564.4000   743.6000   380.6000   17.3000
Provisions
  -   -   -   -   -
Liabilities
  11,359.3000   12,273.7000   12,020.9000   12,143.3000   11,924.5000
Share Capital
  352.6000   354.7000   357   359.6000   362.6000
Total Equity
  6,970.9000   7,688.7000   8,053.6000   8,725.8000   6,201.5000
Minority Interests
  69.8000   70.2000   50.4000   40.5000   35
Total liabilities equity
  18,330.2000   19,962.4000   20,074.5000   20,869.1000   18,126

 

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
  13,152.8000   13,838.3000   14,668.2000   14,906.3000   11,790.2000
Depreciation (total)
  850.7000   893.3000   938.3000   973.2000   812.4000
Operating Result
  1,915   2,019.8000   1,947   2,013.8000   1,395.7000
Interest Income
  -264.6000   -255   -222.3000   -191.2000   -290.2000
Income Before Taxes
  1,650.4000   1,764.8000   1,804.6000   1,898.9000   1,161.4000
Income Taxes
  403.3000   242.4000   364.3000   322.7000   176.6000
Minority Interests Profit
  17.5000   14   11.2000   17.3000   17.4000
Net Income
  1,229.6000   1,508.4000   1,429.1000   1,558.9000   -1,205.1000

 

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
  4.2000   5.2100   4.9500   5.4100   -4.2000
Dividend per Share
  1.4200   1.5200   1.6900   1.8500   1.8900

 

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
  1,939.7000   2,091.3000   2,277.7000   2,420.7000   1,860.2000
Cash Flow from Investing Activities
  -829.5000   -1,673.2000   -1,030   -1,199.1000   -414.5000
Cash Flow from Financing
  -868.2000   -522.7000   -1,172.7000   -1,349.6000   -341.8000
Decrease / Increase in Cash
  234.6000   -116   82.6000   -107.6000   1,073.8000
Employees
  47,565   48,400   49,000   50,200   44,000