2024-04-18  10:10:00 PM Chg. -0.61 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
110.88USD -0.55% 2.87 mill.
Turnover: 237.1 mill.
110.34Bid Size: 100 111.33Ask Size: 100 66.51 bill.USD 0.77% 34.33

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
  999   1,054.6000   1,175.3000   1,204.3000   1,314.7000
Intangible Assets
  442   397.5000   756.9000   734.1000   834.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,604.3000   6,836.5000   8,720.2000   8,847.1000   9,691.1000
Inventories
  1,310.1000   1,462.2000   1,894.1000   2,093.6000   2,167.1000
Accounts Receivable
  1,736.4000   1,951.6000   2,454.8000   2,631.3000   2,618.4000
Cash and Cash Equivalents
  891.2000   1,702   1,197.1000   1,373.1000   1,475
Current Assets
  4,211.2000   5,490.8000   5,958.2000   6,479.1000   6,835.3000
Total Assets
  10,815.5000   12,327.3000   14,678.4000   15,326.2000   16,526.4000

 

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
  866.8000   1,120.7000   1,312   1,309.1000   1,350.9000
Long-term debt
  3,203.4000   3,636.2000   4,795.9000   4,575   3,983.5000
Liabilities to Banks
  74.4000   86.8000   119.8000   -   -
Provisions
  -   -   -   -   -
Liabilities
  6,219.3000   6,875.4000   8,318.3000   8,252.7000   8,130.6000
Share Capital
  .6000   .6000   .6000   .6000   .6000
Total Equity
  4,596.2000   5,451.9000   6,360.1000   7,073.5000   8,395.8000
Minority Interests
  65.9000   67   58.1000   57.9000   49.3000
Total liabilities equity
  10,815.5000   12,327.3000   14,678.4000   15,326.2000   16,526.4000

 

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
  8,225.4000   8,598.9000   10,876.3000   12,623   12,554.7000
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,619.2000   1,638.4000   2,105.1000   2,585.8000   2,559.6000
Interest Income
  -117.6000   -115.4000   -115.5000   -128.4000   -139.5000
Income Before Taxes
  1,495.9000   1,526.6000   1,989.2000   2,467.4000   2,454.8000
Income Taxes
  -331.9000   -313.3000   -409.1000   -550.6000   -509.3000
Minority Interests Profit
  -9   -9.9000   -10.7000   -14.5000   -17.5000
Net Income
  1,155   1,203.4000   1,590.8000   1,902.3000   1,928

 

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
  1.9400   2.0200   2.6600   3.1900   3.2300
Dividend per Share
  0.4800   0.5200   0.6350   0.8100   0.8500

 

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
  1,502.3000   1,592   1,540.1000   2,174.6000   2,528.7000
Cash Flow from Investing Activities
  -1,228.8000   -333.5000   -1,887.5000   -731.1000   -1,393.7000
Cash Flow from Financing
  -648.4000   -516.6000   -145.2000   -1,196.7000   -1,012.4000
Decrease / Increase in Cash
  -388.1000   810.8000   -504.9000   176   101.9000
Employees
  74,000   80,000   90,000   -   -