2024-04-30  8:38:51 PM Chg. -1.85 Volume Bid8:39:00 PM Ask8:39:00 PM Market Capitalization Dividend Y. P/E Ratio
153.53USD -1.19% 213,056
Turnover: 16.95 mill.
153.30Bid Size: 400 153.72Ask Size: 400 10.28 bill.USD 1.81% 9.90

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
  2,366.4000   2,404.4000   2,442.2000   2,496.5000   2,765.2000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  1,399   1,500.3000   1,688.1000   1,636.9000   1,774.9000
Fixed Assets
  8,608.6000   8,838.4000   9,389.2000   9,450.4000   9,991.8000
Inventories
  4,260.7000   3,425.6000   3,129   3,509.1000   4,293.1000
Accounts Receivable
  960.3000   806.9000   734   906.7000   1,114.6000
Cash and Cash Equivalents
  28.1000   49.5000   100.7000   106.5000   96.4000
Current Assets
  5,334.1000   4,408.8000   4,075.4000   4,664.2000   5,679.7000
Total Assets
  13,942.7000   13,247.2000   13,464.6000   14,114.6000   15,671.5000

 

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
  638.8000   675.4000   767.1000   853.5000   866.9000
Long-term debt
  2,257   1,602.1000   1,392   1,546.9000   1,419.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  11,131.1000   9,921.1000   9,369.6000   9,939.8000   10,915.9000
Share Capital
  -   -   0.0000   0.0000   0.0000
Total Equity
  2,811.6000   3,326.1000   4,095   4,174.8000   4,755.6000
Minority Interests
  18.2000   23.6000   25   26.8000   29.4000
Total liabilities equity
  13,942.7000   13,247.2000   13,464.6000   14,114.6000   15,671.5000

 

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
  23,200   20,443.9000   25,554.7000   27,814.8000   29,527.4000
Depreciation (total)
  109.6000   115.5000   121.5000   127.3000   141
Operating Result
  652.7000   704.5000   1,356.4000   1,487.8000   1,351.5000
Interest Income
  -   -   -   -   -
Income Before Taxes
  591.5000   707.6000   1,607.7000   1,859.2000   1,419.5000
Income Taxes
  -156.7000   -162.7000   -416.3000   -473   -360.9000
Minority Interests Profit
  -.7000   1.7000   4.9000   6.2000   5.4000
Net Income
  435.8000   543.6000   1,187.8000   1,380   1,053.2000

 

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
  5.2800   6.7400   14.8900   18.5500   15.5000
Dividend per Share
  1.5800   0.8400   1.7800   2.0700   2.7800

 

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
  518.3000   1,201.5000   1,292   1,459   1,093.6000
Cash Flow from Investing Activities
  -532.7000   -136.5000   -623.1000   -641.7000   -572.3000
Cash Flow from Financing
  2.6000   -1,053.9000   -615.5000   -798   -531.1000
Decrease / Increase in Cash
  -11.3000   21.4000   51.2000   5.8000   -10.1000
Employees
  -   -   -   -   -