2024-04-24  5:12:37 PM Chg. -2.97 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
256.38USD -1.15% 7,199
Turnover: 1.85 mill.
-Bid Size: - -Ask Size: - 33.88 bill.USD 0.67% 36.50

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
  3,918.9310   4,237.3070   4,316.0380   4,425.9990   5,546.8000
Intangible Assets
  1,063.6300   1,095.3780   1,091.4750   1,123.5440   1,749
Long-Term Investments
  35.1150   44.6150   60.7090   34.3010   34.1000
Fixed Assets
  8,324.7900   8,752.9850   9,269.4670   9,409.7400   11,986
Inventories
  384.3380   429.3300   458.3080   448.5850   521.3000
Accounts Receivable
  434.0890   512.2790   532.0120   512.9450   783.2000
Cash and Cash Equivalents
  141.6460   40.0370   271.5890   1,197.0680   235
Current Assets
  1,180.1010   1,079.1450   1,379.3260   2,277.1650   1,696.6000
Total Assets
  9,504.8910   9,832.1300   10,648.7930   11,686.9050   13,682.6000

 

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
  197.3350   216.4730   265.1590   273.0800   365.5000
Long-term debt
  2,813.4820   2,779.3570   2,784.3150   2,772.2400   3,874.8000
Liabilities to Banks
  0.0000   133   0.0000   0.0000   0.0000
Provisions
  464.1000   567.3000   633   706.1000   1,005.9000
Liabilities
  4,535.9980   4,629.2270   5,026.9360   5,659.5750   7,114.9000
Share Capital
  132.3240   131.7620   132.3710   132.5160   132.7000
Total Equity
  4,968.8930   5,202.9030   5,621.8570   6,027.3300   6,567.7000
Minority Interests
  -   -   -   -   22.7000
Total liabilities equity
  9,504.8910   9,832.1300   10,648.7930   11,686.9050   13,682.6000

 

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
  3,890.2960   4,382.8690   4,929.1030   4,856.8260   5,552.2000
Depreciation (total)
  -   -   -   -   -
Operating Result
  647.1080   747.7130   877.4580   895.7310   1,010.8000
Interest Income
  295.5220   137.9770   130.1550   135.9600   149.3000
Income Before Taxes
  361.3160   623.2900   757.7010   743.7980   873.8000
Income Taxes
  -232.0750   105.4490   135.1980   155.8030   200.1000
Minority Interests Profit
  -   -   -   -   .4000
Net Income
  601.1850   515.8050   617.6620   584.4800   670.8000

 

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
  4.5400   3.9000   4.6700   4.4100   5.0500
Dividend per Share
  1.0000   1.1200   1.2400   1.3600   1.4800

 

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
  644.6780   832.7770   984.1220   1,070.3590   1,011.9000
Cash Flow from Investing Activities
  -1,269.4910   -669.8910   -415.8370   -381.5140   -1,874.1000
Cash Flow from Financing
  503.4400   -265.1280   -338.1830   234.6620   -94.3000
Decrease / Increase in Cash
  -121.3730   -102.2420   230.1020   923.5070   -956.5000
Employees
  8,287   8,373   8,767   8,431   11,437