2024-04-25  6:02:36 PM Chg. -41.3200 Volume Bid6:02:45 PM Ask6:02:45 PM Market Capitalization Dividend Y. P/E Ratio
1,051.3800USD -3.78% 407,938
Turnover: 197.39 mill.
1,051.1900Bid Size: 200 1,054.1200Ask Size: 400 61.65 bill.USD - 26.92

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
  3,948.2030   4,094.9180   4,213.5150   4,424.0410   5,036.9800
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,883.4980   7,096.8550   7,214.4450   7,579.7200   8,314.6930
Inventories
  3,454.0920   3,653.1950   3,686.3830   4,359.1260   4,658.3670
Accounts Receivable
  214.9150   229.6790   272.5620   343.1550   375.0490
Cash and Cash Equivalents
  40.4060   465.6400   362.1130   108.5830   279.1320
Current Assets
  3,833.6620   4,499.7870   4,504.2620   5,048.2590   5,558.3020
Total Assets
  10,717.1600   11,596.6420   11,718.7070   12,627.9790   13,872.9950

 

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
  3,604.7220   4,184.6620   4,695.3120   5,881.1570   6,091.7000
Long-term debt
  3,890.5270   4,123.2170   3,826.9780   4,371.6530   5,570.1250
Liabilities to Banks
  -   -   -   -   -
Provisions
  133.3000   155.9000   175.2000   -   -
Liabilities
  10,319.8200   11,456.3840   11,785.1300   13,688.7310   15,612.2730
Share Capital
  .7560   .7110   .6700   .6240   .5910
Total Equity
  397.3400   140.2580   -66.4230   -1,060.7520   -1,739.2780
Minority Interests
  -   -   -   -   -
Total liabilities equity
  10,717.1600   11,596.6420   11,718.7070   12,627.9790   13,872.9950

 

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
  10,149.9850   11,604.4930   13,327.5630   14,409.8600   15,812.2500
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,920.7260   2,419.3360   2,917.1680   2,954.4910   3,186.3760
Interest Income
  -   -   -   -   -
Income Before Taxes
  1,790.3290   2,266.4050   2,781.9140   2,798.6550   3,004.7500
Income Taxes
  399.2870   514.1030   617.2290   626.0050   658.1690
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,391.0420   1,752.3020   2,164.6850   2,172.6500   2,346.5810

 

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
  18.0700   23.7400   31.3900   33.7500   38.8000
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
  1,708.4790   2,836.6030   3,207.3100   3,148.2500   3,034.0840
Cash Flow from Investing Activities
  -796.7460   -614.8950   -615.6200   -739.9850   -995.9360
Cash Flow from Financing
  -902.8110   -1,796.5770   -2,694.8580   -2,662.5360   -1,868.7380
Decrease / Increase in Cash
  9.0910   425.2340   -103.5270   -253.5300   170.5490
Employees
  82,167   77,827   83,636   -   -