2024-05-03  10:10:00 PM Chg. +1.91 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
165.18USD +1.17% 370,301
Turnover: 40.27 mill.
160.98Bid Size: 100 168.76Ask Size: 100 6.65 bill.USD - 7.22

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
  3,155.3000   3,174.6000   3,138.1000   3,419.5000   3,607.2000
Intangible Assets
  595.4000   581.6000   521.5000   743.5000   837
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,781.1000   6,132.2000   5,734.5000   6,131.9000   6,921.7000
Inventories
  3,650.5000   3,305.8000   2,598.5000   1,847.9000   2,048.3000
Accounts Receivable
  976.2000   916.7000   845.2000   730   858.8000
Cash and Cash Equivalents
  48.6000   42   569.6000   60.4000   72.6000
Current Assets
  4,884   4,411.1000   4,152.7000   2,811.7000   3,138
Total Assets
  10,665.1000   10,543.3000   9,887.2000   8,943.6000   10,059.7000

 

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
  306.2000   290.3000   335.2000   395.9000   327.6000
Long-term debt
  1,926.2000   1,578.5000   1,792.6000   2,846.2000   3,586.9000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  89.8000   135.1000   95.9000   78.2000   -
Liabilities
  7,949.1000   7,381.2000   6,651.5000   6,566.6000   8,011.9000
Share Capital
  1   1   1   .8000   .6000
Total Equity
  2,716   3,162.1000   3,235.7000   2,377   2,047.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  10,665.1000   10,543.3000   9,887.2000   8,943.6000   10,059.7000

 

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
  21,412.8000   21,335.7000   20,390   25,844   26,985
Depreciation (total)
  166.2000   180.5000   198.9000   193.3000   200.3000
Operating Result
  777.9000   823.6000   563.2000   1,902.8000   2,024.5000
Interest Income
  -248.7000   -244.6000   -157.2000   -118.7000   -176.3000
Income Before Taxes
  529.4000   612.6000   550.1000   1,808.4000   1,833.5000
Income Taxes
  133.5000   161.8000   168.3000   435.1000   455.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  396   450   381.6000   1,373   1,377.4000

 

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
  4.3600   4.9900   4.3200   18.5000   24.4700
Dividend per Share
  -   -   -   -   -

 

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
  511   769.2000   1,207.6000   1,627.7000   1,668.1000
Cash Flow from Investing Activities
  -295.3000   -115.8000   -73.7000   -460.3000   -479.3000
Cash Flow from Financing
  -237.4000   -660.3000   -606.7000   -1,676.5000   -1,154
Decrease / Increase in Cash
  -21.7000   -6.9000   527.2000   -509.1000   34.8000
Employees
  26,000   25,000   21,600   22,200   -