2024-11-06  9:59:57 PM Chg. +1.86 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
115.63USD +1.63% 261,190
Turnover: 30.07 mill.
-Bid Size: - -Ask Size: - 130.42 bill.USD 1.15% 29.65

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
  5,255.2080   5,325.0480   5,036.0960   5,270.8270   5,783
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,856.8070   15,254.3810   15,074.2180   15,202.8610   15,893
Inventories
  4,579.0330   4,872.5920   4,337.3890   5,961.5730   5,819
Accounts Receivable
  346.2980   386.2610   461.1390   517.6230   563
Cash and Cash Equivalents
  3,030.2290   3,216.7520   10,500   6,226.7650   5,477
Current Assets
  8,469.2220   8,890.6220   15,739.3370   13,258.5970   12,456
Total Assets
  14,326.0290   24,145.0030   30,813.5550   28,461.4580   28,349

 

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
  2,644.1430   2,672.5570   4,823.3970   4,465.4270   3,794
Long-term debt
  2,233.6160   2,236.6250   5,332.9210   3,354.8410   2,859
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  158.2000   142.2000   37.2000   44.2000   -
Liabilities
  9,277.4230   18,196.7910   24,980.8710   22,458.4660   21,985
Share Capital
  1,217.1830   1,199.1000   1,204.6980   1,181.1890   1,155
Total Equity
  5,048.6060   5,948.2120   5,832.6840   6,002.9920   6,364
Minority Interests
  -   -   -   -   -
Total liabilities equity
  14,326.0290   24,145.0030   30,813.5550   28,461.4580   28,349

 

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
  38,972.9340   41,716.9770   32,136.9620   48,549.9820   49,936
Depreciation (total)
  819.6550   867.3030   870.7580   868.0020   887
Operating Result
  -   -   -   -   -
Interest Income
  -8.8600   -10.0260   -180.7340   -115.0760   -6
Income Before Taxes
  4,173.2110   4,406.1830   89.2630   4,397.6080   4,636
Income Taxes
  1,113.4130   1,133.9900   1.2070   1,114.7930   1,138
Minority Interests Profit
  -   -   -   -   -
Net Income
  3,059.7980   3,272.1930   90.4700   3,282.8150   3,498

 

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
  2.4700   2.7100   0.0800   2.7400   3.0000
Dividend per Share
  0.7800   0.9200   0.2600   1.0400   1.1800

 

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
  4,088.4590   4,066.5400   4,600   3,057.4850   4,084
Cash Flow from Investing Activities
  -623.5520   -1,461.9710   -578.5970   -1,046.3860   -1,470
Cash Flow from Financing
  -3,097.4810   -2,414.8710   3,228.2620   -6,199.7580   -3,306
Decrease / Increase in Cash
  271.7520   186.5230   7,252.8180   -4,242.8050   -750
Employees
  270,000   286,000   320,000   340,000   -