10/31/2024  9:10:00 PM Chg. -12.51 Volume Bid1:00:00 AM Ask1:00:00 AM Market Capitalization Dividend Y. P/E Ratio
592.34USD -2.07% 629,279
Turnover: 188.33 mill.
461.98Bid Size: 100 625.00Ask Size: 1,000 36.2 bill.USD 0.47% 31.37

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  3,156   3,423.3950   3,592.8130   5,157.2290   5,206
Intangible Assets
  -   69.1100   67.2330   501.2820   486.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,879.5640   6,214.5200   6,361.3510   8,185.6030   8,704.9000
Inventories
  469.1410   521.6240   600.5910   663.0350   690.8000
Accounts Receivable
  410.9210   457.9100   487.2400   523.2760   573.7000
Cash and Cash Equivalents
  168.4090   50.0380   1,446.3640   44.8920   21
Current Assets
  1,082.1680   1,086.3850   2,631.1600   1,365.8160   1,426.7000
Total Assets
  6,961.7320   7,300.9050   8,992.5110   9,551.4190   10,131.6000

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  164.7180   178.5980   183.6380   210.8080   229.6000
Long-term debt
  1,553.6490   1,506.1530   2,727.2940   2,730.4390   2,433.6000
Liabilities to Banks
  -   -   -   -   -
Provisions
  593.7000   663   423.8000   715.5000   733
Liabilities
  2,901.5550   3,158.3150   4,310.0340   4,602.0070   4,778.3000
Share Capital
  .6430   .6300   .6280   .6240   .6000
Total Equity
  4,060.1770   4,142.5900   4,682.4770   4,949.4120   5,353.3000
Minority Interests
  2.8930   2.6120   2.8770   3.0490   2.5000
Total liabilities equity
  6,961.7320   7,300.9050   8,992.5110   9,551.4190   10,131.6000

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  3,539.5700   3,818.7490   3,965.5940   4,244.2650   4,739.1000
Depreciation (total)
  263.5870   -   -   -   -
Operating Result
  479.4160   667.3210   700.3810   690.7370   884.9000
Interest Income
  76.2870   81.6770   91.4870   137.0690   129.3000
Income Before Taxes
  413.8010   607.0280   618.9280   576.0810   748.3000
Income Taxes
  124.8630   181.5840   -94.4570   105.7050   136.3000
Minority Interests Profit
  .1460   .0580   .0430   .3780   .1000
Net Income
  288.7920   425.3860   713.3420   469.9980   611.9000

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  4.3100   6.6600   11.3000   7.4600   9.7700
Dividend per Share
  1.6000   1.6400   1.7200   1.8400   2.0600

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  573.1510   678.6540   657.8780   705.1480   966.1000
Cash Flow from Investing Activities
  88.5460   -555.3130   -386.4790   -1,948.2060   -385.9000
Cash Flow from Financing
  -601.9390   -241.7120   1,124.9270   -158.4140   -604.1000
Decrease / Increase in Cash
  59.7580   -118.3710   1,396.3260   -1,401.4720   -23.9000
Employees
  7,300   8,111   8,406   8,714   8,846