10/24/2024  9:59:55 PM Chg. -0.23 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
74.38USD -0.31% 184,627
Turnover: 13.65 mill.
-Bid Size: - -Ask Size: - 36.56 bill.USD 2.70% 19.07

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
  4,458.5670   4,326.0630   4,456.4200   4,915.0490   5,497
Intangible Assets
  780.1720   746.0730   952.6830   859.5300   1,188
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  10,280.0340   10,679.9720   11,602.4690   12,212.7810   13,874
Inventories
  3,095.0850   3,695.2190   4,437.4980   4,480.8120   4,678
Accounts Receivable
  2,893.5510   3,781.5100   4,838.9120   5,091.9700   5,324
Cash and Cash Equivalents
  6,059.4270   3,007.1230   867.0860   745.2010   696
Current Assets
  12,348.2320   10,733.5670   10,483.2190   10,608.3640   11,043
Total Assets
  22,628.2660   21,413.5390   22,085.6880   22,821.1450   24,917

 

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
  3,447.0650   4,884.7810   5,752.9580   6,025.7570   6,290
Long-term debt
  12,902.4850   10,588.1840   10,066.9310   10,347.9970   11,513
Liabilities to Banks
  0.0000   0.0000   -   -   -
Provisions
  86.6000   147.1000   -   -   -
Liabilities
  21,469.6530   19,860.6430   20,703.4280   20,812.5230   23,057
Share Capital
  765.1750   765.1750   765.1750   765.1750   765
Total Equity
  1,158.6130   1,552.8960   1,382.2600   2,008.6220   1,860
Minority Interests
  -   -   -   -   -
Total liabilities equity
  22,628.2660   21,413.5390   22,085.6880   22,821.1450   24,917

 

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
  52,893.3100   51,297.8430   68,636.1460   76,324.6750   78,844
Depreciation (total)
  805.7650   737.9160   772.8810   775.6040   873
Operating Result
  749.5050   1,437.2420   2,339.0350   3,038.5490   3,202
Interest Income
  -408.2200   -880.1370   -623.6430   -526.7520   -607
Income Before Taxes
  293.3840   584.7280   1,746.7730   2,285.3550   2,565
Income Taxes
  77.9090   60.5190   388.0050   515.2310   610
Minority Interests Profit
  -   -   -   -   -
Net Income
  215.4750   524.2090   1,358.7680   1,770.1240   1,955

 

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
  0.4200   1.0300   2.6600   3.4900   3.9000
Dividend per Share
  1.7400   1.8200   1.9000   1.9700   2.0100

 

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
  1,618.6800   1,903.8420   1,791.2860   2,867.6020   2,989
Cash Flow from Investing Activities
  -756.3070   -428.6980   -1,878.2060   -784.6130   -1,962
Cash Flow from Financing
  4,719.8000   -4,628.2280   -1,986.8980   -2,055.9760   -1,038
Decrease / Increase in Cash
  5,563.3250   -3,058.4700   -2,105.7240   34.6560   -21
Employees
  57,000   58,000   -   -   -