2024-05-03  10:10:00 PM Chg. +0.34 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
137.49USD +0.25% 2.27 mill.
Turnover: 194.13 mill.
134.61Bid Size: 100 137.50Ask Size: 400 30.2 bill.USD 1.72% 18.16

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
  2,701.2820   2,970.8060   3,278.3590   3,899.9970   4,346.1270
Intangible Assets
  1,200.4280   1,200.2170   1,200.0060   1,199.8700   1,199.7500
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,269.0590   8,541.0180   17,647.2160   18,948.4050   20,023.5280
Inventories
  3,609.0250   4,097.0040   4,676.8480   5,247.4770   5,614.3250
Accounts Receivable
  108.2650   57.8040   76.5370   90.7600   97.3940
Cash and Cash Equivalents
  267.4410   235.4870   240.3200   1,376.5770   344.8290
Current Assets
  4,247.8520   4,663.0200   5,177.8680   6,914.2190   6,303.8430
Total Assets
  12,516.9110   13,204.0380   22,825.0840   25,862.6240   26,327.3710

 

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
  2,009.7710   2,385.4690   2,860.6820   3,614.0890   3,738.6040
Long-term debt
  2,604.6130   2,862.7400   2,911.4380   4,130.9750   4,172.0680
Liabilities to Banks
  -   -   -   -   -
Provisions
  652.8000   515.7000   609.7000   675.2000   710.5000
Liabilities
  6,391.1370   6,786.6450   16,122.5840   19,201.3860   20,065.3850
Share Capital
  235.1410   227.0720   220.4440   210.6870   201.2650
Total Equity
  6,125.7740   6,417.3930   6,702.5000   6,661.2380   6,261.9860
Minority Interests
  -   -   -   -   -
Total liabilities equity
  12,516.9110   13,204.0380   22,825.0840   25,862.6240   26,327.3710

 

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
  23,470.9670   25,625.0430   27,753.9730   33,746.8390   34,220.4490
Depreciation (total)
  404.2310   454.1340   504.8040   574.2370   641.3160
Operating Result
  2,007.8180   2,116.3060   2,302.3040   3,554.7650   3,220.6750
Interest Income
  -97.0360   -99.8710   -100.5740   -150.3850   -157.5260
Income Before Taxes
  1,907.2800   2,015.4160   2,201.7300   3,404.3800   3,063.1490
Income Taxes
  368.3200   425.9440   489.1750   749.3300   663.9170
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,538.9600   1,589.4720   1,712.5550   2,655.0500   2,399.2320

 

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
  5.6400   5.9900   6.6800   10.7000   10.2400
Dividend per Share
  1.0400   1.1600   1.2800   1.4400   1.6800

 

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
  1,802.1080   2,143.5500   2,237.9980   3,876.1590   2,865.8110
Cash Flow from Investing Activities
  -645.0280   -731.6030   -782.4850   -1,024.9100   -1,065.5570
Cash Flow from Financing
  -1,077.5540   -1,443.9010   -1,450.6800   -1,714.9920   -2,832.0020
Decrease / Increase in Cash
  79.5260   -31.9540   4.8330   1,136.2570   -1,031.7480
Employees
  121,000   129,000   135,000   143,000   158,000