2024-11-08  9:59:59 PM Chg. +1.40 Volume Bid10:25:01 PM Ask10:25:01 PM Market Capitalization Dividend Y. P/E Ratio
143.38USD +0.99% 85,304
Turnover: 4.61 mill.
-Bid Size: - -Ask Size: - 47.57 bill.USD 0.93% 25.65

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
  2,653.4360   2,710.4960   2,898.5270   3,181.5270   3,531.9010
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  .0080   .0080   0.0000   -   -
Fixed Assets
  5,915.5390   6,025.3760   6,167.0800   6,511.7440   6,901.9710
Inventories
  1,832.3390   1,508.9820   2,262.2730   2,023.4950   2,192.2200
Accounts Receivable
  102.2360   115.0670   119.2470   145.6940   130.7660
Cash and Cash Equivalents
  1,351.2000   4,819.3000   4,922.4000   4,600   4,900
Current Assets
  3,432.8280   6,692.4910   7,473.1760   6,904.7190   7,398.1380
Total Assets
  9,348.3670   12,717.8670   13,640.2560   13,416.4630   14,300.1090

 

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
  1,296.4820   2,256.9280   2,372.3020   2,009.9240   1,955.8500
Long-term debt
  312.8910   2,448.1750   2,452.3250   2,456.5100   2,211.0170
Liabilities to Banks
  -   -   -   -   -
Provisions
  124.3000   149.7000   121.9000   137.6000   -
Liabilities
  5,989.1180   9,427.2270   9,580.2060   9,127.8800   9,428.7830
Share Capital
  3.5680   3.5650   3.5170   3.4280   3.3520
Total Equity
  3,359.2490   3,290.6400   4,060.0500   4,288.5830   4,871.3260
Minority Interests
  -   -   -   -   -
Total liabilities equity
  9,348.3670   12,717.8670   13,640.2560   13,416.4630   14,300.1090

 

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
  16,039.0730   12,531.5650   18,916.2440   18,695.8290   20,376.9410
Depreciation (total)
  350.9000   364.2000   360.7000   394.7000   419.4000
Operating Result
  -   -   -   -   -
Interest Income
  18.1060   -83.4130   -74.3280   -2.8420   164.1180
Income Before Taxes
  2,164.2880   106.2970   2,258.5400   1,987.4890   2,471.7810
Income Taxes
  503.3600   20.9150   535.9510   475.4480   597.2610
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,660.9280   85.3820   1,722.5890   1,512.0410   1,874.5200

 

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
  4.6300   0.2400   4.9000   4.4000   5.5900
Dividend per Share
  1.0200   0.2850   1.1400   1.2400   1.3400

 

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
  2,171.5460   2,245.9330   1,738.8490   1,689.3730   2,514.4900
Cash Flow from Investing Activities
  -554.9660   -405.4330   -557.8400   -654.0700   -762.8120
Cash Flow from Financing
  -1,683.2490   1,701.8590   -1,152.3960   -1,405.4440   -1,428.4780
Decrease / Increase in Cash
  -66.6690   3,542.3590   28.6130   -370.1410   323.2000
Employees
  88,100   92,500   93,700   100,000   -