2024-05-01  9:59:56 PM Chg. -1.27 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
73.06USD -1.71% 138,112
Turnover: 10.12 mill.
-Bid Size: - -Ask Size: - 36.37 bill.USD 2.70% 20.93

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
  3,880.4420   4,377.3020   4,521.6600   4,501.7050   4,458.5670
Intangible Assets
  207.4610   1,037.5110   979.8120   857.3010   780.1720
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,667.9050   9,723.2170   10,066.9510   9,825.0170   10,280.0340
Inventories
  2,639.1740   2,995.5980   3,125.4130   3,216.0340   3,095.0850
Accounts Receivable
  3,380.9710   4,012.3930   4,073.7230   4,181.6960   2,893.5510
Cash and Cash Equivalents
  3,919.3000   869.5020   552.3250   513.4600   6,059.4270
Current Assets
  10,053.8990   8,033.4380   8,003.4530   8,141.5050   12,348.2320
Total Assets
  16,721.8040   17,756.6550   18,070.4040   17,966.5220   22,628.2660

 

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
  2,935.9820   3,971.1120   4,136.4820   4,314.6200   3,447.0650
Long-term debt
  7,336.9300   7,660.8770   7,540.7650   8,122.0580   12,902.4850
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  26.9000   161.7000   319.1000   172.2000   86.6000
Liabilities
  13,242.1960   15,375.1390   15,563.4470   15,463.9190   21,469.6530
Share Capital
  765.1750   765.1750   765.1750   765.1750   765.1750
Total Equity
  3,479.6080   2,381.5160   2,506.9570   2,502.6030   1,158.6130
Minority Interests
  -   -   -   -   -
Total liabilities equity
  16,721.8040   17,756.6550   18,070.4040   17,966.5220   22,628.2660

 

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
  50,366.9190   55,371.1390   58,727.3240   60,113.9220   52,893.3100
Depreciation (total)
  662.7100   901.9920   765.4980   763.9350   805.7650
Operating Result
  1,850.5000   2,053.1710   2,328.9740   2,330.1500   749.5050
Interest Income
  -306.1460   -302.8780   -395.4830   -360.4230   -408.2200
Income Before Taxes
  1,433.0070   1,766.2300   1,956.2240   2,005.8360   293.3840
Income Taxes
  483.3850   623.7270   525.4580   331.5650   77.9090
Minority Interests Profit
  -   -   -   -   -
Net Income
  949.6220   1,142.5030   1,430.7660   1,674.2710   215.4750

 

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
  1.6600   2.1000   2.7400   3.2400   0.4200
Dividend per Share
  1.2300   1.3000   1.4100   1.5300   1.7400

 

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
  1,933.1420   2,176.4250   2,158.6320   2,411.2070   1,618.6800
Cash Flow from Investing Activities
  -600.8280   -3,584.4610   -913.6650   -742.8550   -756.3070
Cash Flow from Financing
  -2,404.7310   -1,619.7090   -1,410.4690   -1,837.2740   4,719.8000
Decrease / Increase in Cash
  -1,210.7440   -3,049.8490   -153.6580   -183.5990   5,563.3250
Employees
  51,900   66,500   67,000   69,000   57,000