2024-11-08  10:00:00 PM Chg. +1.3600 Volume Bid1:07:24 AM Ask1:07:24 AM Market Capitalization Dividend Y. P/E Ratio
143.4000USD +0.96% 2.85 mill.
Turnover: 294.56 mill.
142.6900Bid Size: 100 143.7000Ask Size: 100 47.57 bill.USD 0.93% 25.65

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
  2,382.4640   2,475.2010   2,653.4360   2,710.4960   2,898.5270
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  .7120   .1250   .0080   .0080   0.0000
Fixed Assets
  2,570.8940   2,669.6720   5,915.5390   6,025.3760   6,167.0800
Inventories
  1,641.7350   1,750.4420   1,832.3390   1,508.9820   2,262.2730
Accounts Receivable
  87.8680   96.7110   102.2360   115.0670   119.2470
Cash and Cash Equivalents
  1,290.2940   1,412.9120   1,351.2000   4,819.3000   4,922.4000
Current Assets
  3,151.1570   3,404.0190   3,432.8280   6,692.4910   7,473.1760
Total Assets
  5,722.0510   6,073.6910   9,348.3670   12,717.8670   13,640.2560

 

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
  1,059.8440   1,177.1040   1,296.4820   2,256.9280   2,372.3020
Long-term debt
  311.9940   312.4400   312.8910   2,448.1750   2,452.3250
Liabilities to Banks
  -   -   -   -   -
Provisions
  121.4000   85.8000   124.3000   149.7000   121.9000
Liabilities
  2,672.7430   2,767.9450   5,989.1180   9,427.2270   9,580.2060
Share Capital
  3.7960   3.6820   3.5680   3.5650   3.5170
Total Equity
  3,049.3080   3,305.7460   3,359.2490   3,290.6400   4,060.0500
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,722.0510   6,073.6910   9,348.3670   12,717.8670   13,640.2560

 

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
  14,134.7320   14,983.5410   16,039.0730   12,531.5650   18,916.2440
Depreciation (total)
  313.1630   330.4000   350.9000   364.2000   360.7000
Operating Result
  -   -   -   -   -
Interest Income
  -7.6760   10.1620   18.1060   -83.4130   -74.3280
Income Before Taxes
  2,040.7200   2,050.8760   2,164.2880   106.2970   2,258.5400
Income Taxes
  677.9670   463.4190   503.3600   20.9150   535.9510
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,362.7530   1,587.4570   1,660.9280   85.3820   1,722.5890

 

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
  3.5800   4.3000   4.6300   0.2400   4.9000
Dividend per Share
  0.6400   0.9000   1.0200   0.2850   1.1400

 

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
  1,681.2780   2,066.6770   2,171.5460   2,245.9330   1,738.8490
Cash Flow from Investing Activities
  -353.0920   -410.4090   -554.9660   -405.4330   -557.8400
Cash Flow from Financing
  -1,149.4910   -1,531.4610   -1,683.2490   1,701.8590   -1,152.3960
Decrease / Increase in Cash
  178.6950   124.8070   -66.6690   3,542.3590   28.6130
Employees
  78,600   82,700   88,100   92,500   93,700