2024-11-13  9:59:54 PM Chg. - Volume Bid1:50:43 PM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
121.12USD - 134,957
Turnover: 9.21 mill.
109.62Bid Size: 1 -Ask Size: - 136.62 bill.USD 1.10% 31.06

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
  4,532.8940   5,006.0530   5,255.2080   5,325.0480   5,036.0960
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,133.0340   5,572.2880   5,856.8070   15,254.3810   15,074.2180
Inventories
  3,644.9590   4,187.2430   4,579.0330   4,872.5920   4,337.3890
Accounts Receivable
  258.8310   327.1660   346.2980   386.2610   461.1390
Cash and Cash Equivalents
  2,929.8490   2,758.4770   3,030.2290   3,216.7520   10,500
Current Assets
  7,750.7740   8,485.7270   8,469.2220   8,890.6220   15,739.3370
Total Assets
  12,883.8080   14,058.0150   14,326.0290   24,145.0030   30,813.5550

 

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
  2,230.9040   2,488.3730   2,644.1430   2,672.5570   4,823.3970
Long-term debt
  2,227.5990   2,230.6070   2,233.6160   2,236.6250   5,332.9210
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  314   233.1000   158.2000   142.2000   37.2000
Liabilities
  8,373.2090   8,909.7060   9,277.4230   18,196.7910   24,980.8710
Share Capital
  1,292.6380   1,256.0180   1,217.1830   1,199.1000   1,204.6980
Total Equity
  4,510.5990   5,148.3090   5,048.6060   5,948.2120   5,832.6840
Minority Interests
  -   -   -   -   -
Total liabilities equity
  12,883.8080   14,058.0150   14,326.0290   24,145.0030   30,813.5550

 

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
  33,183.7440   35,864.6640   38,972.9340   41,716.9770   32,136.9620
Depreciation (total)
  658.7960   725.9570   819.6550   867.3030   870.7580
Operating Result
  -   -   -   -   -
Interest Income
  -43.5340   -31.5880   -8.8600   -10.0260   -180.7340
Income Before Taxes
  3,723.0430   3,856.5880   4,173.2110   4,406.1830   89.2630
Income Taxes
  1,424.8090   1,248.6400   1,113.4130   1,133.9900   1.2070
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,298.2340   2,607.9480   3,059.7980   3,272.1930   90.4700

 

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
  1.7550   2.0500   2.4700   2.7100   0.0800
Dividend per Share
  0.5200   0.6250   0.7800   0.9200   0.2600

 

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
  3,601.8940   3,025.6240   4,088.4590   4,066.5400   4,600
Cash Flow from Investing Activities
  -1,214.8780   -1,012.7360   -623.5520   -1,461.9710   -578.5970
Cash Flow from Financing
  -1,561.9120   -2,297.3460   -3,097.4810   -2,414.8710   3,228.2620
Decrease / Increase in Cash
  834.3760   -171.3720   271.7520   186.5230   7,252.8180
Employees
  235,000   249,000   270,000   286,000   320,000