2024-05-16  10:10:00 PM Chg. -30.99 Volume Bid10:17:15 PM Ask10:17:15 PM Market Capitalization Dividend Y. P/E Ratio
581.69USD -5.06% 716,713
Turnover: 225.78 mill.
482.98Bid Size: 100 589.00Ask Size: 100 35.86 bill.USD 0.48% 30.81

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
  5,157.2290   5,206   5,242.3000   6,338   6,316.7000
Intangible Assets
  501.2820   486.8000   508   1,065   847.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,185.6030   8,704.9000   8,912.5000   12,367.4000   12,116.7000
Inventories
  663.0350   690.8000   709   752.6000   873.7000
Accounts Receivable
  523.2760   573.7000   575.1000   774   785.9000
Cash and Cash Equivalents
  44.8920   21   207.3000   258.4000   358
Current Assets
  1,365.8160   1,426.7000   1,668.3000   2,025.6000   2,876.9000
Total Assets
  9,551.4190   10,131.6000   10,580.8000   14,393   14,993.6000

 

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
  210.8080   229.6000   207.8000   356.2000   385
Long-term debt
  2,730.4390   2,433.6000   2,625.8000   5,100.8000   4,340.9000
Liabilities to Banks
  -   -   -   -   -
Provisions
  715.5000   733   781.5000   895.3000   -
Liabilities
  4,602.0070   4,778.3000   4,687.5000   7,855.4000   7,820.8000
Share Capital
  .6240   .6000   .6000   .6000   .6000
Total Equity
  4,949.4120   5,353.3000   5,893.3000   6,537.6000   7,172.8000
Minority Interests
  3.0490   2.5000   2.6000   2.3000   2.3000
Total liabilities equity
  9,551.4190   10,131.6000   10,580.8000   14,393   14,993.6000

 

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
  4,244.2650   4,739.1000   4,729.9000   5,414   6,160.7000
Depreciation (total)
  -   -   -   -   -
Operating Result
  690.7370   884.9000   1,005.4000   973.8000   1,206.7000
Interest Income
  137.0690   129.3000   118.1000   142.7000   169
Income Before Taxes
  576.0810   748.3000   889.3000   855.5000   1,091.1000
Income Taxes
  105.7050   136.3000   168.2000   153.2000   234.8000
Minority Interests Profit
  .3780   .1000   .1000   .3000   0.0000
Net Income
  469.9980   611.9000   721   702.5000   866.8000

 

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
  7.4600   9.7700   11.5600   11.2600   13.9100
Dividend per Share
  1.8400   2.0600   2.2400   2.3600   2.5400

 

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
  705.1480   966.1000   1,050.1000   1,137.7000   991.2000
Cash Flow from Investing Activities
  -1,948.2060   -385.9000   -409.7000   -3,474.6000   -483.8000
Cash Flow from Financing
  -158.4140   -604.1000   -357   2,291.4000   -407.5000
Decrease / Increase in Cash
  -1,401.4720   -23.9000   283.4000   -45.5000   99.9000
Employees
  8,714   8,846   8,700   10,000   -