2024-04-17  9:59:57 PM Chg. -0.18 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
258.26USD -0.07% 45,585
Turnover: 11.78 mill.
-Bid Size: - -Ask Size: - 34.15 bill.USD 0.67% 36.79

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  4,237.3070   4,316.0380   4,425.9990   5,546.8000   6,051.3000
Intangible Assets
  1,095.3780   1,091.4750   1,123.5440   1,749   1,702.1000
Long-Term Investments
  44.6150   60.7090   34.3010   34.1000   31.8000
Fixed Assets
  8,752.9850   9,269.4670   9,409.7400   11,986   12,332.6000
Inventories
  429.3300   458.3080   448.5850   521.3000   579.3000
Accounts Receivable
  512.2790   532.0120   512.9450   783.2000   845.6000
Cash and Cash Equivalents
  40.0370   271.5890   1,197.0680   235   161.4000
Current Assets
  1,079.1450   1,379.3260   2,277.1650   1,696.6000   1,902
Total Assets
  9,832.1300   10,648.7930   11,686.9050   13,682.6000   14,234.6000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  216.4730   265.1590   273.0800   365.5000   454.5000
Long-term debt
  2,779.3570   2,784.3150   2,772.2400   3,874.8000   3,875.2000
Liabilities to Banks
  133   0.0000   0.0000   0.0000   -
Provisions
  567.3000   633   706.1000   1,005.9000   -
Liabilities
  4,629.2270   5,026.9360   5,659.5750   7,114.9000   7,282.4000
Share Capital
  131.7620   132.3710   132.5160   132.7000   132.9000
Total Equity
  5,202.9030   5,621.8570   6,027.3300   6,567.7000   6,952.2000
Minority Interests
  -   -   -   22.7000   23.6000
Total liabilities equity
  9,832.1300   10,648.7930   11,686.9050   13,682.6000   14,234.6000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  4,382.8690   4,929.1030   4,856.8260   5,552.2000   7,315.2000
Depreciation (total)
  -   -   -   -   -
Operating Result
  747.7130   877.4580   895.7310   1,010.8000   951.4000
Interest Income
  137.9770   130.1550   135.9600   149.3000   169.2000
Income Before Taxes
  623.2900   757.7010   743.7980   873.8000   788.1000
Income Taxes
  105.4490   135.1980   155.8030   200.1000   193
Minority Interests Profit
  -   -   -   .4000   -.9000
Net Income
  515.8050   617.6620   584.4800   670.8000   575.6000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  3.9000   4.6700   4.4100   5.0500   4.3300
Dividend per Share
  1.1200   1.2400   1.3600   1.4800   1.6000

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  832.7770   984.1220   1,070.3590   1,011.9000   1,148.2000
Cash Flow from Investing Activities
  -669.8910   -415.8370   -381.5140   -1,874.1000   -1,053
Cash Flow from Financing
  -265.1280   -338.1830   234.6620   -94.3000   -175.2000
Decrease / Increase in Cash
  -102.2420   230.1020   923.5070   -956.5000   -80
Employees
  8,373   8,767   8,431   11,437   -