2024-04-18  9:59:54 PM Chg. -1.90 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
119.42USD -1.56% 63,133
Turnover: 7.54 mill.
-Bid Size: - -Ask Size: - 24.47 bill.USD 0.80% 24.30

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
  2,038.6000   2,015.4000   2,077.4000   2,047.7000   2,016.5000
Intangible Assets
  8,353.4000   7,684.6000   7,257.6000   7,055.5000   6,299.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  21,449.2000   19,699.4000   19,914.8000   19,334.4000   18,571.4000
Inventories
  2,081.8000   2,256.5000   2,385   2,450.7000   2,394.5000
Accounts Receivable
  1,494.6000   1,275.8000   1,363.9000   1,452.7000   1,404.9000
Cash and Cash Equivalents
  524.4000   542.8000   617.9000   802.1000   478.5000
Current Assets
  4,515.3000   4,427.4000   4,723.9000   5,083.3000   4,885
Total Assets
  25,964.5000   24,126.8000   24,638.7000   24,417.7000   23,456.4000

 

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
  330.2000   362.6000   400.9000   330   351.2000
Long-term debt
  8,917.5000   8,413.7000   6,721.4000   7,626.5000   5,463.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,101.5000   999.5000   840.1000   790.4000   665.6000
Liabilities
  14,229   12,850.7000   12,245.9000   12,218.3000   10,790
Share Capital
  3.1000   3.1000   3.1000   3.1000   3.1000
Total Equity
  11,735.5000   11,276.1000   12,392.8000   12,199.4000   12,666.4000
Minority Interests
  -.3000   4.8000   4.7000   5.2000   5.7000
Total liabilities equity
  25,964.5000   24,126.8000   24,638.7000   24,417.7000   23,456.4000

 

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
  7,824.1000   7,932.9000   7,982.2000   7,024.5000   7,836.2000
Depreciation (total)
  603.9000   595.9000   584.3000   597.6000   615.7000
Operating Result
  808.2000   33.8000   1,137.5000   -87.8000   780.1000
Interest Income
  2.2000   -289.3000   -226.9000   -212   -208.4000
Income Before Taxes
  464.6000   -271.1000   905.8000   -274.4000   418.4000
Income Taxes
  -1,348.8000   108.2000   -225.7000   -137   16.3000
Minority Interests Profit
  -.4000   -.1000   -.1000   1.5000   .5000
Net Income
  1,813.8000   -379.2000   1,131.6000   -138.9000   401.6000

 

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
  8.9800   -1.8600   5.5200   -0.6700   1.9300
Dividend per Share
  0.9600   0.9600   0.9600   0.9600   0.9600

 

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
  1,582.3000   1,747.4000   1,585.8000   1,204.5000   1,499.2000
Cash Flow from Investing Activities
  -510.8000   -416.6000   -729.3000   -613.8000   -503.6000
Cash Flow from Financing
  -1,210.5000   -1,302.2000   -779.9000   -421.8000   -1,306
Decrease / Increase in Cash
  -109.7000   18.4000   75.1000   184.2000   -323.6000
Employees
  18,200   19,000   19,900   20,000   19,500