11/12/2024  8:10:00 PM Chg. -2.26 Volume Bid8:10:00 PM Ask8:10:00 PM Market Capitalization Dividend Y. P/E Ratio
74.03USD -2.96% 2.63 mill.
Turnover: 137.91 mill.
74.02Bid Size: 300 74.05Ask Size: 1,100 16.31 bill.USD 3.18% 9.80

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  3,278.3590   3,899.9970   4,346.1270   5,236.3090   6,087.7220
Intangible Assets
  1,200.0060   1,199.8700   1,199.7500   1,199.7000   1,199.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  17,647.2160   18,948.4050   20,023.5280   21,502.3580   22,784.8670
Inventories
  4,676.8480   5,247.4770   5,614.3250   6,760.7330   6,994.2660
Accounts Receivable
  76.5370   90.7600   97.3940   135.7750   112.2620
Cash and Cash Equivalents
  240.3200   1,376.5770   344.8290   381.5760   537.2830
Current Assets
  5,177.8680   6,914.2190   6,303.8430   7,581.0090   8,010.7240
Total Assets
  22,825.0840   25,862.6240   26,327.3710   29,083.3670   30,795.5910

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  2,860.6820   3,614.0890   3,738.6040   3,552.9910   3,587.3740
Long-term debt
  2,911.4380   4,130.9750   4,172.0680   7,009.3990   6,231.5390
Liabilities to Banks
  -   -   -   -   -
Provisions
  609.7000   675.2000   710.5000   825.3000   -
Liabilities
  16,122.5840   19,201.3860   20,065.3850   23,541.5950   24,046.4720
Share Capital
  220.4440   210.6870   201.2650   191.7180   192.2060
Total Equity
  6,702.5000   6,661.2380   6,261.9860   5,541.7720   6,749.1190
Minority Interests
  -   -   -   -   -
Total liabilities equity
  22,825.0840   25,862.6240   26,327.3710   29,083.3670   30,795.5910

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  27,753.9730   33,746.8390   34,220.4490   37,844.8630   38,691.6090
Depreciation (total)
  504.8040   574.2370   641.3160   724.8770   848.7930
Operating Result
  2,302.3040   3,554.7650   3,220.6750   3,328.3020   2,446.3000
Interest Income
  -100.5740   -150.3850   -157.5260   -211.2730   -326.7810
Income Before Taxes
  2,201.7300   3,404.3800   3,063.1490   3,116.6140   2,119.5190
Income Taxes
  489.1750   749.3300   663.9170   700.6250   458.2450
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,712.5550   2,655.0500   2,399.2320   2,415.9890   1,661.2740

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  6.6800   10.7000   10.2400   10.7300   7.5700
Dividend per Share
  1.2800   1.4400   1.6800   2.2000   2.3600

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,237.9980   3,876.1590   2,865.8110   1,984.5550   2,391.7980
Cash Flow from Investing Activities
  -782.4850   -1,024.9100   -1,065.5570   -1,555.3460   -1,694.0230
Cash Flow from Financing
  -1,450.6800   -1,714.9920   -2,832.0020   -392.4620   -542.0680
Decrease / Increase in Cash
  4.8330   1,136.2570   -1,031.7480   36.7470   155.7070
Employees
  135,000   143,000   158,000   163,000   -