2024-04-18  10:10:00 PM Chg. -0.19 Volume Bid10:09:36 AM Ask10:09:36 AM Market Capitalization Dividend Y. P/E Ratio
108.08USD -0.18% 598,856
Turnover: 42.74 mill.
43.24Bid Size: 200 171.84Ask Size: 100 6.88 bill.USD - -

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  4,698.9170   4,591.2290   4,636.8650   4,661.1780   4,993.1660
Intangible Assets
  226.1470   224.3390   205.0750   189.6200   169.6370
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,957.2230   8,964.0970   8,986.1600   8,225.3330   7,955.6520
Inventories
  2,282.3280   1,913.0200   2,391.6720   2,793.7650   2,551.8530
Accounts Receivable
  1,526.6190   1,709.4930   1,839.9850   1,904.7860   1,874.6560
Cash and Cash Equivalents
  134.7850   768.6250   268.8950   509.6230   642.5500
Current Assets
  4,429.4570   5,363.6540   5,238.3570   5,895.0990   5,604.2170
Total Assets
  13,386.6800   14,327.7510   14,224.5170   14,120.4320   13,559.8690

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  1,518.3880   2,356.8870   1,700.2820   1,978.5630   1,701.7850
Liabilities to Banks
  -   -   -   -   -
Provisions
  473.9000   -   -   -   -
Liabilities
  5,260.2320   5,786.5930   5,796.3010   6,102.5180   5,930.7330
Share Capital
  .7900   .7760   .7290   .7090   .7100
Total Equity
  8,126.4480   8,541.1580   8,428.2160   8,017.9140   7,629.1360
Minority Interests
  6.6070   6.8420   6.7910   6.4050   6.0650
Total liabilities equity
  13,386.6800   14,327.7510   14,224.5170   14,120.4320   13,559.8690

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  9,970.6720   9,552.1970   11,200.6130   11,737.0650   11,135.1150
Depreciation (total)
  -   -   -   -   -
Operating Result
  827.2240   636.0020   1,335.0110   244.2170   -287.8080
Interest Income
  41.2720   52.3790   57.2520   51.9380   77.5140
Income Before Taxes
  749.5450   584.3740   1,289.9930   183.8930   -354.5090
Income Taxes
  4.9740   68.6470   256.4450   158.1100   84.8620
Minority Interests Profit
  .3600   .1320   .3890   .5360   .1450
Net Income
  744.2110   515.5950   1,033.1590   25.2470   -439.5160

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  10.3400   7.2400   15.0100   0.4000   -6.9000
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,418.7610   1,769.8390   1,309.1190   669.1530   1,329.2290
Cash Flow from Investing Activities
  -616.0440   -954.7980   -556.7540   -625.3440   -970.3350
Cash Flow from Financing
  -789.8770   -188.1850   -1,232.2250   194.3480   -210.6830
Decrease / Increase in Cash
  15.7350   633.8400   -499.7300   240.7280   132.9270
Employees
  41,800   -   -   -   -