11/11/2024  09:39:13 Chg. +38.2000 Volume Bid10:50:58 Ask10:50:58 Market Capitalization Dividend Y. P/E Ratio
889.5000EUR +4.49% 404
Turnover: 357,422
883.3000Bid Size: 32 892.0000Ask Size: 32 390.17 bill.EUR - -

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
  19,681   20,890   21,807   23,492   24,646
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  20,541   21,915   27,436   29,763   31,470
Inventories
  11,040   11,395   12,242   14,215   17,907
Accounts Receivable
  1,669   1,535   1,550   1,803   2,241
Cash and Cash Equivalents
  6,055   8,384   12,277   11,258   10,203
Current Assets
  20,289   23,485   28,120   29,505   32,696
Total Assets
  40,830   45,400   55,556   59,268   64,166

 

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
  11,237   11,679   14,172   16,278   17,848
Long-term debt
  6,487   5,124   7,514   6,692   6,484
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  -   -   -   -   -
Liabilities
  27,727   29,816   36,851   41,190   43,519
Share Capital
  4   4   4   4   2
Total Equity
  13,103   15,584   18,705   18,078   20,647
Minority Interests
  304   341   421   514   5
Total liabilities equity
  40,830   45,400   55,556   59,268   64,166

 

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
  141,576   152,703   166,761   195,929   226,954
Depreciation (total)
  1,437   1,492   1,645   1,781   1,900
Operating Result
  4,480   4,737   5,435   6,708   7,793
Interest Income
  -84   -24   -71   -130   -97
Income Before Taxes
  4,442   4,765   5,367   6,680   7,840
Income Taxes
  1,263   1,061   1,308   1,601   1,925
Minority Interests Profit
  -45   -45   -57   -72   -71
Net Income
  3,134   3,659   4,002   5,007   5,844

 

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
  7.1500   8.3200   9.0500   11.3000   13.1700
Dividend per Share
  2.1400   2.4400   2.7000   12.9800   3.3800

 

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
  5,774   6,356   8,861   8,958   7,392
Cash Flow from Investing Activities
  -2,947   -2,865   -3,891   -3,535   -3,915
Cash Flow from Financing
  -1,281   -1,147   -1,147   -6,488   -4,283
Decrease / Increase in Cash
  1,509   2,329   3,893   -1,019   -1,055
Employees
  245,000   254,000   273,000   288,000   -