2024-05-10  9:59:56 PM Chg. +1.02 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
76.17USD +1.36% 42,898
Turnover: 3.25 mill.
-Bid Size: - -Ask Size: - 37.93 bill.USD 2.59% 21.83

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
  4,377.3020   4,521.6600   4,501.7050   4,458.5670   4,326.0630
Intangible Assets
  1,037.5110   979.8120   857.3010   780.1720   746.0730
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  9,723.2170   10,066.9510   9,825.0170   10,280.0340   10,679.9720
Inventories
  2,995.5980   3,125.4130   3,216.0340   3,095.0850   3,695.2190
Accounts Receivable
  4,012.3930   4,073.7230   4,181.6960   2,893.5510   3,781.5100
Cash and Cash Equivalents
  869.5020   552.3250   513.4600   6,059.4270   3,007.1230
Current Assets
  8,033.4380   8,003.4530   8,141.5050   12,348.2320   10,733.5670
Total Assets
  17,756.6550   18,070.4040   17,966.5220   22,628.2660   21,413.5390

 

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
  3,971.1120   4,136.4820   4,314.6200   3,447.0650   4,884.7810
Long-term debt
  7,660.8770   7,540.7650   8,122.0580   12,902.4850   10,588.1840
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  161.7000   319.1000   172.2000   86.6000   147.1000
Liabilities
  15,375.1390   15,563.4470   15,463.9190   21,469.6530   19,860.6430
Share Capital
  765.1750   765.1750   765.1750   765.1750   765.1750
Total Equity
  2,381.5160   2,506.9570   2,502.6030   1,158.6130   1,552.8960
Minority Interests
  -   -   -   -   -
Total liabilities equity
  17,756.6550   18,070.4040   17,966.5220   22,628.2660   21,413.5390

 

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
  55,371.1390   58,727.3240   60,113.9220   52,893.3100   51,297.8430
Depreciation (total)
  901.9920   765.4980   763.9350   805.7650   737.9160
Operating Result
  2,053.1710   2,328.9740   2,330.1500   749.5050   1,437.2420
Interest Income
  -302.8780   -395.4830   -360.4230   -408.2200   -880.1370
Income Before Taxes
  1,766.2300   1,956.2240   2,005.8360   293.3840   584.7280
Income Taxes
  623.7270   525.4580   331.5650   77.9090   60.5190
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,142.5030   1,430.7660   1,674.2710   215.4750   524.2090

 

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
  2.1000   2.7400   3.2400   0.4200   1.0300
Dividend per Share
  1.3000   1.4100   1.5300   1.7400   1.8200

 

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
  2,176.4250   2,158.6320   2,411.2070   1,618.6800   1,903.8420
Cash Flow from Investing Activities
  -3,584.4610   -913.6650   -742.8550   -756.3070   -428.6980
Cash Flow from Financing
  -1,619.7090   -1,410.4690   -1,837.2740   4,719.8000   -4,628.2280
Decrease / Increase in Cash
  -3,049.8490   -153.6580   -183.5990   5,563.3250   -3,058.4700
Employees
  66,500   67,000   69,000   57,000   58,000