6/13/2025  10:00:00 PM Chg. -1.1400 Volume Bid1:53:18 AM Ask1:53:18 AM Market Capitalization Dividend Y. P/E Ratio
89.9100USD -1.25% 4.02 mill.
Turnover: 230.71 mill.
89.5000Bid Size: 100 90.1000Ask Size: 1,500 76.86 bill.USD - 32.97

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  4,094.9180   4,213.5150   4,424.0410   5,036.9800   5,605.1560
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,096.8550   7,214.4450   7,579.7200   8,314.6930   9,053.8460
Inventories
  3,653.1950   3,686.3830   4,359.1260   4,658.3670   5,095.8040
Accounts Receivable
  229.6790   272.5620   343.1550   375.0490   356.8390
Cash and Cash Equivalents
  465.6400   362.1130   108.5830   279.1320   130.2450
Current Assets
  4,499.7870   4,504.2620   5,048.2590   5,558.3020   5,839.8950
Total Assets
  11,596.6420   11,718.7070   12,627.9790   13,872.9950   14,893.7410

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  4,184.6620   4,695.3120   5,881.1570   6,091.7000   6,524.8110
Long-term debt
  4,123.2170   3,826.9780   4,371.6530   5,570.1250   5,520.9320
Liabilities to Banks
  -   -   -   -   -
Provisions
  155.9000   175.2000   -   -   -
Liabilities
  11,456.3840   11,785.1300   13,688.7310   15,612.2730   16,264.7020
Share Capital
  10.6650   10.0500   9.3600   8.8650   8.6250
Total Equity
  140.2580   -66.4230   -1,060.7520   -1,739.2780   -1,370.9610
Minority Interests
  -   -   -   -   -
Total liabilities equity
  11,596.6420   11,718.7070   12,627.9790   13,872.9950   14,893.7410

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  11,604.4930   13,327.5630   14,409.8600   15,812.2500   16,708.4790
Depreciation (total)
  -   -   -   -   -
Operating Result
  2,419.3360   2,917.1680   2,954.4910   3,186.3760   3,251.1570
Interest Income
  -   -   -   -   -
Income Before Taxes
  2,266.4050   2,781.9140   2,798.6550   3,004.7500   3,045.0640
Income Taxes
  514.1030   617.2290   626.0050   658.1690   658.3840
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,752.3020   2,164.6850   2,172.6500   2,346.5810   2,386.6800

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  1.5827   2.0927   2.2500   2.5867   2.7273
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,836.6030   3,207.3100   3,148.2500   3,034.0840   3,049.5760
Cash Flow from Investing Activities
  -614.8950   -615.6200   -739.9850   -995.9360   -1,166.8050
Cash Flow from Financing
  -1,796.5770   -2,694.8580   -2,662.5360   -1,868.7380   -2,029.7170
Decrease / Increase in Cash
  425.2340   -103.5270   -253.5300   170.5490   -148.8870
Employees
  77,827   83,636   -   -   -