2024-05-22  9:59:58 PM Chg. -0.85 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
131.49USD -0.64% 153,262
Turnover: 20.22 mill.
-Bid Size: - -Ask Size: - 44.08 bill.USD 1.02% 23.53

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
  2,475.2010   2,653.4360   2,710.4960   2,898.5270   3,181.5270
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  .1250   .0080   .0080   0.0000   -
Fixed Assets
  2,669.6720   5,915.5390   6,025.3760   6,167.0800   6,511.7440
Inventories
  1,750.4420   1,832.3390   1,508.9820   2,262.2730   2,023.4950
Accounts Receivable
  96.7110   102.2360   115.0670   119.2470   145.6940
Cash and Cash Equivalents
  1,412.9120   1,351.2000   4,819.3000   4,922.4000   4,600
Current Assets
  3,404.0190   3,432.8280   6,692.4910   7,473.1760   6,904.7190
Total Assets
  6,073.6910   9,348.3670   12,717.8670   13,640.2560   13,416.4630

 

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
  1,177.1040   1,296.4820   2,256.9280   2,372.3020   2,009.9240
Long-term debt
  312.4400   312.8910   2,448.1750   2,452.3250   2,456.5100
Liabilities to Banks
  -   -   -   -   -
Provisions
  85.8000   124.3000   149.7000   121.9000   137.6000
Liabilities
  2,767.9450   5,989.1180   9,427.2270   9,580.2060   9,127.8800
Share Capital
  3.6820   3.5680   3.5650   3.5170   3.4280
Total Equity
  3,305.7460   3,359.2490   3,290.6400   4,060.0500   4,288.5830
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,073.6910   9,348.3670   12,717.8670   13,640.2560   13,416.4630

 

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
  14,983.5410   16,039.0730   12,531.5650   18,916.2440   18,695.8290
Depreciation (total)
  330.4000   350.9000   364.2000   360.7000   394.7000
Operating Result
  -   -   -   -   -
Interest Income
  10.1620   18.1060   -83.4130   -74.3280   -2.8420
Income Before Taxes
  2,050.8760   2,164.2880   106.2970   2,258.5400   1,987.4890
Income Taxes
  463.4190   503.3600   20.9150   535.9510   475.4480
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,587.4570   1,660.9280   85.3820   1,722.5890   1,512.0410

 

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
  4.3000   4.6300   0.2400   4.9000   4.4000
Dividend per Share
  0.9000   1.0200   0.2850   1.1400   1.2400

 

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
  2,066.6770   2,171.5460   2,245.9330   1,738.8490   1,689.3730
Cash Flow from Investing Activities
  -410.4090   -554.9660   -405.4330   -557.8400   -654.0700
Cash Flow from Financing
  -1,531.4610   -1,683.2490   1,701.8590   -1,152.3960   -1,405.4440
Decrease / Increase in Cash
  124.8070   -66.6690   3,542.3590   28.6130   -370.1410
Employees
  82,700   88,100   92,500   93,700   100,000