2024-12-24  7:00:00 PM Chg. -0.3500 Volume Bid8:39:10 PM Ask8:39:10 PM Market Capitalization Dividend Y. P/E Ratio
73.3800USD -0.47% 1.12 mill.
Turnover: 58.39 mill.
73.2000Bid Size: 500 73.5900Ask Size: 500 15.78 bill.USD - -

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
  3,881.8000   4,116.3000   4,477.3000   4,972.2000   6,144.1000
Intangible Assets
  3,100   3,100   3,100   3,100   2,150
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  15,305.2000   15,645.2000   16,112.6000   16,655   15,890.8000
Inventories
  3,522   3,427   4,367.3000   5,449.3000   5,112.8000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  539.2000   1,416.7000   984.9000   642.8000   684.9000
Current Assets
  4,269.4000   5,050.8000   5,609.2000   6,367.1000   6,132.7000
Total Assets
  19,574.6000   20,696   21,721.8000   23,022.1000   22,023.5000

 

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
  1,336.5000   1,480.5000   1,884.2000   1,899.8000   2,063.8000
Long-term debt
  3,522.2000   3,226.2000   3,417   3,421.6000   3,426.3000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  1,033.2000   1,047.4000   1,099.8000   1,069.8000   -
Liabilities
  13,319.8000   13,410.7000   14,003.3000   14,270.6000   14,710.4000
Share Capital
  2.4000   2.3000   2.2000   2.2000   2.2000
Total Equity
  6,254.8000   7,285.3000   7,718.5000   8,751.5000   7,313.1000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  19,574.6000   20,696   21,721.8000   23,022.1000   22,023.5000

 

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
  23,610.8000   25,509.3000   26,309.8000   28,318.2000   30,581.6000
Depreciation (total)
  645.4000   686.6000   716   767.9000   841
Operating Result
  1,262.2000   1,887.9000   1,811.4000   2,236.3000   -881.8000
Interest Income
  -162.1000   -147.3000   -178.9000   -125.3000   -106.8000
Income Before Taxes
  1,098.7000   1,739.8000   1,632.2000   2,110.6000   -988.7000
Income Taxes
  271.7000   397.9000   304.3000   495.2000   9.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  827   1,341.9000   1,327.9000   1,615.4000   -998.4000

 

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
  3.4900   5.6800   5.8300   7.2400   -4.5500
Dividend per Share
  -   -   -   -   -

 

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
  1,869.8000   2,716.3000   1,431.5000   1,614.8000   2,684.5000
Cash Flow from Investing Activities
  -1,020.2000   -889.7000   -1,019.9000   -1,253.8000   -2,107.6000
Cash Flow from Financing
  -709.8000   -949.9000   -836.5000   -686.8000   -530
Decrease / Increase in Cash
  139.3000   877.6000   -425.3000   -327   45.9000
Employees
  182,100   193,100   199,300   210,500   -