11/19/2024  3:57:49 PM Chg. -3.07 Volume Bid3:58:29 PM Ask3:58:29 PM Market Capitalization Dividend Y. P/E Ratio
406.20USD -0.75% 39,688
Turnover: 10.08 mill.
405.55Bid Size: 700 406.85Ask Size: 700 91.62 bill.USD 0.74% 46.00

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
  1,730.8000   1,806.2000   1,349.5000   1,398.8000   1,536.1000
Intangible Assets
  3,634.7000   4,148.8000   3,286.4000   3,305.6000   3,264
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  12,182.9000   14,275.1000   11,251.1000   11,588.9000   11,702.4000
Inventories
  1,677.8000   1,712.2000   1,189.2000   1,530.8000   1,993.8000
Accounts Receivable
  2,679.2000   2,798.1000   2,202.1000   2,429.4000   2,780.1000
Cash and Cash Equivalents
  903.4000   1,303.6000   3,289.9000   2,159.2000   1,220.5000
Current Assets
  5,732   6,217.2000   6,905.6000   6,470.9000   6,379.2000
Total Assets
  17,914.9000   20,492.3000   18,156.7000   18,059.8000   18,081.6000

 

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
  1,705.3000   1,809.2000   1,520.2000   1,787.3000   2,091.6000
Long-term debt
  3,740.7000   4,922.9000   4,496.5000   4,491.7000   3,788.3000
Liabilities to Banks
  -   -   -   -   -
Provisions
  538.4000   682   578.5000   581.5000   -
Liabilities
  10,850.1000   13,179.9000   11,729.6000   11,786.7000   11,976.4000
Share Capital
  266.4000   262.8000   263.3000   259.7000   253.3000
Total Equity
  7,064.8000   7,312.4000   6,427.1000   6,273.1000   6,105.2000
Minority Interests
  42.1000   44.8000   19.4000   17.2000   16.6000
Total liabilities equity
  17,914.9000   20,492.3000   18,156.7000   18,059.8000   18,081.6000

 

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
  15,668.2000   16,598.9000   12,454.7000   14,136.4000   15,991.7000
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,917.4000   2,017.6000   1,532.8000   2,023.3000   2,418.9000
Interest Income
  220.7000   243   248.7000   233.7000   223.5000
Income Before Taxes
  1,660.3000   1,741.6000   1,288.2000   1,790.7000   2,172.1000
Income Taxes
  281.3000   353.7000   296.8000   333.5000   375.9000
Minority Interests Profit
  -19.9000   -17.6000   -15.1000   -13.2000   -18.2000
Net Income
  1,337.6000   1,410.9000   854.9000   1,423.4000   1,756.5000

 

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
  5.4100   5.8400   3.5600   5.9600   7.5500
Dividend per Share
  1.9600   2.1200   2.1200   2.3600   2.6800

 

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
  1,407.8000   1,919.5000   1,435   1,588.3000   1,504
Cash Flow from Investing Activities
  -629.4000   -1,780   -376.2000   -545.7000   -540.4000
Cash Flow from Financing
  -1,378.8000   270.5000   884.3000   -2,127.6000   -1,852.2000
Decrease / Increase in Cash
  -646   400.2000   2,011.3000   -1,130.7000   -938.7000
Employees
  49,000   50,000   35,000   37,000   -