2024-04-19  10:00:00 PM Chg. -10.1200 Volume Bid12:53:38 AM Ask12:53:38 AM Market Capitalization Dividend Y. P/E Ratio
1,090.9400USD -0.92% 316,382
Turnover: 134.94 mill.
1,077.0000Bid Size: 100 1,200.0000Ask Size: 100 64.41 bill.USD - 28.12

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
  3,343.8060   3,587.0020   3,948.2030   4,094.9180   4,213.5150
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,174.2130   4,437.6870   6,883.4980   7,096.8550   7,214.4450
Inventories
  3,009.8000   3,193.3440   3,454.0920   3,653.1950   3,686.3830
Accounts Receivable
  216.2510   192.0260   214.9150   229.6790   272.5620
Cash and Cash Equivalents
  46.3480   31.3150   40.4060   465.6400   362.1130
Current Assets
  3,397.6720   3,543.1020   3,833.6620   4,499.7870   4,504.2620
Total Assets
  7,571.8850   7,980.7890   10,717.1600   11,596.6420   11,718.7070

 

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
  3,190.0290   3,376.4030   3,604.7220   4,184.6620   4,695.3120
Long-term debt
  2,978.3900   3,417.1220   3,890.5270   4,123.2170   3,826.9780
Liabilities to Banks
  -   -   -   -   -
Provisions
  85.4000   105.6000   133.3000   155.9000   175.2000
Liabilities
  6,918.8390   7,627.1220   10,319.8200   11,456.3840   11,785.1300
Share Capital
  .8430   .7900   .7560   .7110   .6700
Total Equity
  653.0460   353.6670   397.3400   140.2580   -66.4230
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,571.8850   7,980.7890   10,717.1600   11,596.6420   11,718.7070

 

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
  8,977.7260   9,536.4280   10,149.9850   11,604.4930   13,327.5630
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,725.4000   1,815.1840   1,920.7260   2,419.3360   2,917.1680
Interest Income
  -   -   -   -   -
Income Before Taxes
  1,637.8040   1,694.0870   1,790.3290   2,266.4050   2,781.9140
Income Taxes
  504   369.6000   399.2870   514.1030   617.2290
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,133.8040   1,324.4870   1,391.0420   1,752.3020   2,164.6850

 

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
  12.8200   16.2700   18.0700   23.7400   31.3900
Dividend per Share
  -   -   -   -   -

 

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
  1,403.6870   1,727.5550   1,708.4790   2,836.6030   3,207.3100
Cash Flow from Investing Activities
  -464.2230   -534.3020   -796.7460   -614.8950   -615.6200
Cash Flow from Financing
  -1,039.7140   -1,208.2860   -902.8110   -1,796.5770   -2,694.8580
Decrease / Increase in Cash
  -100.2500   -15.0330   9.0910   425.2340   -103.5270
Employees
  75,289   79,174   82,167   77,827   83,636