2024-05-03  9:59:52 PM Chg. +0.95 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
176.29USD +0.54% 21,894
Turnover: 3.86 mill.
-Bid Size: - -Ask Size: - 15.8 bill.USD 2.84% 20.69

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
  2,924.9000   3,108.6000   3,151.7000   3,193.4000   3,529
Intangible Assets
  410   378.2000   338.8000   295.9000   308.4000
Long-Term Investments
  -   -   58.1000   42.7000   60
Fixed Assets
  4,282.4000   4,454.6000   4,757.4000   4,682.9000   5,104.1000
Inventories
  762.5000   795.6000   794.1000   787.9000   902.5000
Accounts Receivable
  830.7000   901.9000   845.6000   832.4000   1,071
Cash and Cash Equivalents
  216.9000   361.5000   679.5000   974.6000   618.7000
Current Assets
  1,915.1000   2,115.1000   2,478.4000   2,750.3000   2,732.7000
Total Assets
  6,197.5000   6,569.7000   7,235.8000   7,433.2000   7,836.8000

 

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
  402.9000   382.2000   351.9000   387   452.4000
Long-term debt
  2,499.4000   2,501.3000   2,492.8000   2,493.8000   2,484.2000
Liabilities to Banks
  60.5000   76.1000   76.6000   -   -
Provisions
  239.5000   285.2000   340.1000   -   -
Liabilities
  4,014.9000   3,897.3000   4,164.8000   4,186.9000   4,229.6000
Share Capital
  .9000   .9000   .9000   .9000   .9000
Total Equity
  2,182.6000   2,672.4000   3,071   3,246.3000   3,607.2000
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  6,197.5000   6,569.7000   7,235.8000   7,433.2000   7,836.8000

 

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
  6,444.9000   7,014.6000   6,964.3000   6,658.2000   7,730.3000
Depreciation (total)
  -   -   -   -   -
Operating Result
  931.2000   1,067.7000   1,053.7000   723.9000   1,241.4000
Interest Income
  102.6000   -   -128.8000   -93.5000   -152.4000
Income Before Taxes
  828.6000   970.5000   917   632.7000   1,108.7000
Income Taxes
  160   232.5000   220.6000   171.7000   267.6000
Minority Interests Profit
  -   -   -   -   -
Net Income
  668.6000   738   696.4000   461   841.1000

 

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
  7.0900   7.8200   7.3600   4.8600   8.8700
Dividend per Share
  2.5200   3.0000   3.1600   3.3700   4.0000

 

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
  856.1000   1,180.1000   1,207.4000   1,032.8000   1,094.1000
Cash Flow from Investing Activities
  -609.1000   -608.2000   -546.6000   -426.1000   -794.4000
Cash Flow from Financing
  -269.4000   -427.3000   -342.8000   -311.6000   -655.6000
Decrease / Increase in Cash
  -22.4000   144.6000   318   295.1000   -355.9000
Employees
  14,600   15,000   15,500   -   -