2024-04-22  9:59:58 PM Chg. +1.66 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
111.87USD +1.51% 58,506
Turnover: 6.53 mill.
-Bid Size: - -Ask Size: - 67.1 bill.USD 0.76% 34.63

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
  875.8000   999   1,054.6000   1,175.3000   1,204.3000
Intangible Assets
  -   442   397.5000   756.9000   734.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,473.3000   6,604.3000   6,836.5000   8,720.2000   8,847.1000
Inventories
  1,233.8000   1,310.1000   1,462.2000   1,894.1000   2,093.6000
Accounts Receivable
  1,791.8000   1,736.4000   1,951.6000   2,454.8000   2,631.3000
Cash and Cash Equivalents
  1,279.3000   891.2000   1,702   1,197.1000   1,373.1000
Current Assets
  4,571.6000   4,211.2000   5,490.8000   5,958.2000   6,479.1000
Total Assets
  10,044.9000   10,815.5000   12,327.3000   14,678.4000   15,326.2000

 

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
  890.5000   866.8000   1,120.7000   1,312   1,309.1000
Long-term debt
  2,806.4000   3,203.4000   3,636.2000   4,795.9000   4,575
Liabilities to Banks
  68.7000   74.4000   86.8000   119.8000   -
Provisions
  -   -   -   -   -
Liabilities
  5,980.7000   6,219.3000   6,875.4000   8,318.3000   8,252.7000
Share Capital
  .6000   .6000   .6000   .6000   .6000
Total Equity
  4,064.2000   4,596.2000   5,451.9000   6,360.1000   7,073.5000
Minority Interests
  47.2000   65.9000   67   58.1000   57.9000
Total liabilities equity
  10,044.9000   10,815.5000   12,327.3000   14,678.4000   15,326.2000

 

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
  8,202   8,225.4000   8,598.9000   10,876.3000   12,623
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,686.9000   1,619.2000   1,638.4000   2,105.1000   2,585.8000
Interest Income
  -101.7000   -117.6000   -115.4000   -115.5000   -128.4000
Income Before Taxes
  1,588.4000   1,495.9000   1,526.6000   1,989.2000   2,467.4000
Income Taxes
  -371.5000   -331.9000   -313.3000   -409.1000   -550.6000
Minority Interests Profit
  -11.9000   -9   -9.9000   -10.7000   -14.5000
Net Income
  1,205   1,155   1,203.4000   1,590.8000   1,902.3000

 

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
  2.0000   1.9400   2.0200   2.6600   3.1900
Dividend per Share
  0.4400   0.4800   0.5200   0.6350   0.8100

 

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
  1,112.7000   1,502.3000   1,592   1,540.1000   2,174.6000
Cash Flow from Investing Activities
  -441.8000   -1,228.8000   -333.5000   -1,887.5000   -731.1000
Cash Flow from Financing
  -1,070.1000   -648.4000   -516.6000   -145.2000   -1,196.7000
Decrease / Increase in Cash
  -439.8000   -388.1000   810.8000   -504.9000   176
Employees
  73,600   74,000   80,000   90,000   -