07/06/2024  22:10:00 Chg. +0.57 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
319.03USD +0.18% 925,356
Turnover: 185.75 mill.
308.62Bid Size: 100 340.54Ask Size: 100 93.45 bill.USD 0.94% 36.05

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
  1,551.3000   1,730.8000   1,806.2000   1,349.5000   1,398.8000
Intangible Assets
  3,742.9000   3,634.7000   4,148.8000   3,286.4000   3,305.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  12,054.2000   12,182.9000   14,275.1000   11,251.1000   11,588.9000
Inventories
  1,555.4000   1,677.8000   1,712.2000   1,189.2000   1,530.8000
Accounts Receivable
  2,477.4000   2,679.2000   2,798.1000   2,202.1000   2,429.4000
Cash and Cash Equivalents
  1,549.4000   903.4000   1,303.6000   3,289.9000   2,159.2000
Current Assets
  6,119.1000   5,732   6,217.2000   6,905.6000   6,470.9000
Total Assets
  18,173.3000   17,914.9000   20,492.3000   18,156.7000   18,059.8000

 

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
  1,556.1000   1,705.3000   1,809.2000   1,520.2000   1,787.3000
Long-term debt
  2,957   3,740.7000   4,922.9000   4,496.5000   4,491.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  757.5000   538.4000   682   578.5000   581.5000
Liabilities
  10,966.4000   10,850.1000   13,179.9000   11,729.6000   11,786.7000
Share Capital
  274   266.4000   262.8000   263.3000   259.7000
Total Equity
  7,206.9000   7,064.8000   7,312.4000   6,427.1000   6,273.1000
Minority Interests
  66.6000   42.1000   44.8000   19.4000   17.2000
Total liabilities equity
  18,173.3000   17,914.9000   20,492.3000   18,156.7000   18,059.8000

 

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
  14,197.6000   15,668.2000   16,598.9000   12,454.7000   14,136.4000
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,665.3000   1,917.4000   2,017.6000   1,532.8000   2,023.3000
Interest Income
  215.8000   220.7000   243   248.7000   233.7000
Income Before Taxes
  1,417.9000   1,660.3000   1,741.6000   1,288.2000   1,790.7000
Income Taxes
  80.2000   281.3000   353.7000   296.8000   333.5000
Minority Interests Profit
  -9.7000   -19.9000   -17.6000   -15.1000   -13.2000
Net Income
  1,302.6000   1,337.6000   1,410.9000   854.9000   1,423.4000

 

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
  5.1100   5.4100   5.8400   3.5600   5.9600
Dividend per Share
  1.7000   1.9600   2.1200   2.1200   2.3600

 

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
  1,523.5000   1,407.8000   1,919.5000   1,435   1,588.3000
Cash Flow from Investing Activities
  -374.7000   -629.4000   -1,780   -376.2000   -545.7000
Cash Flow from Financing
  -1,432.5000   -1,378.8000   270.5000   884.3000   -2,127.6000
Decrease / Increase in Cash
  -165.3000   -646   400.2000   2,011.3000   -1,130.7000
Employees
  46,000   49,000   50,000   35,000   37,000