2024-11-14  3:59:02 PM Chg. +0.01 Volume Bid4:00:31 PM Ask4:00:30 PM Market Capitalization Dividend Y. P/E Ratio
121.13USD +0.01% 18,868
Turnover: 1.26 mill.
120.98Bid Size: 1 121.30Ask Size: 1 135.93 bill.USD 1.10% 30.90

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
  5,006.0530   5,255.2080   5,325.0480   5,036.0960   5,270.8270
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,572.2880   5,856.8070   15,254.3810   15,074.2180   15,202.8610
Inventories
  4,187.2430   4,579.0330   4,872.5920   4,337.3890   5,961.5730
Accounts Receivable
  327.1660   346.2980   386.2610   461.1390   517.6230
Cash and Cash Equivalents
  2,758.4770   3,030.2290   3,216.7520   10,500   6,226.7650
Current Assets
  8,485.7270   8,469.2220   8,890.6220   15,739.3370   13,258.5970
Total Assets
  14,058.0150   14,326.0290   24,145.0030   30,813.5550   28,461.4580

 

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
  2,488.3730   2,644.1430   2,672.5570   4,823.3970   4,465.4270
Long-term debt
  2,230.6070   2,233.6160   2,236.6250   5,332.9210   3,354.8410
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  233.1000   158.2000   142.2000   37.2000   44.2000
Liabilities
  8,909.7060   9,277.4230   18,196.7910   24,980.8710   22,458.4660
Share Capital
  1,256.0180   1,217.1830   1,199.1000   1,204.6980   1,181.1890
Total Equity
  5,148.3090   5,048.6060   5,948.2120   5,832.6840   6,002.9920
Minority Interests
  -   -   -   -   -
Total liabilities equity
  14,058.0150   14,326.0290   24,145.0030   30,813.5550   28,461.4580

 

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
  35,864.6640   38,972.9340   41,716.9770   32,136.9620   48,549.9820
Depreciation (total)
  725.9570   819.6550   867.3030   870.7580   868.0020
Operating Result
  -   -   -   -   -
Interest Income
  -31.5880   -8.8600   -10.0260   -180.7340   -115.0760
Income Before Taxes
  3,856.5880   4,173.2110   4,406.1830   89.2630   4,397.6080
Income Taxes
  1,248.6400   1,113.4130   1,133.9900   1.2070   1,114.7930
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,607.9480   3,059.7980   3,272.1930   90.4700   3,282.8150

 

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
  2.0500   2.4700   2.7100   0.0800   2.7400
Dividend per Share
  0.6250   0.7800   0.9200   0.2600   1.0400

 

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
  3,025.6240   4,088.4590   4,066.5400   4,600   3,057.4850
Cash Flow from Investing Activities
  -1,012.7360   -623.5520   -1,461.9710   -578.5970   -1,046.3860
Cash Flow from Financing
  -2,297.3460   -3,097.4810   -2,414.8710   3,228.2620   -6,199.7580
Decrease / Increase in Cash
  -171.3720   271.7520   186.5230   7,252.8180   -4,242.8050
Employees
  249,000   270,000   286,000   320,000   340,000