08/01/2025  22:10:00 Chg. +0.1600 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
19.8800USD +0.81% 9.87 mill.
Turnover: 156.69 mill.
19.5000Bid Size: 1,300 19.8800Ask Size: 100 11.52 bill.USD 2.41% 8.84

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
  9,861.3000   9,211.9000   9,412.7000   9,349.6000   9,358.7000
Intangible Assets
  2,834.5000   2,087.2000   2,108.8000   2,285   2,465.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  14,526.6000   19,003.8000   19,610   19,756.6000   19,897.8000
Inventories
  4,332.8000   4,352.5000   4,301.3000   4,500.8000   4,782
Accounts Receivable
  586.2000   525.3000   550.9000   560.6000   687.6000
Cash and Cash Equivalents
  926.1000   470.7000   1,717   2,902   455.8000
Current Assets
  6,250   5,731.3000   6,988   8,366.4000   6,270.4000
Total Assets
  20,776.6000   24,735.1000   26,598   28,123   26,168.2000

 

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
  2,918.7000   2,891.1000   3,487.3000   4,236.8000   4,173.1000
Long-term debt
  10,437.6000   8,493.3000   8,101.2000   7,136.3000   7,834.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  19,325.9000   22,457   25,273.7000   25,098.4000   24,557.5000
Share Capital
  2.8000   2.8000   5.9000   5.9000   5.9000
Total Equity
  1,450.7000   2,278.1000   1,324.3000   3,024.6000   1,610.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  20,776.6000   24,735.1000   26,598   28,123   26,168.2000

 

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
  60,534.5000   62,455.1000   69,690.4000   71,887   77,649.7000
Depreciation (total)
  1,738.8000   1,691.3000   1,536.9000   1,681.3000   1,807.1000
Operating Result
  787.3000   1,437.1000   1,617.5000   2,436.9000   2,307.1000
Interest Income
  -830.8000   -698   -538.2000   -481.9000   -404.6000
Income Before Taxes
  52.2000   599.2000   1,128.7000   2,099.5000   1,935.5000
Income Taxes
  -78.9000   132.8000   278.5000   479.9000   422
Minority Interests Profit
  -   -   -   -   -
Net Income
  131.1000   466.4000   850.2000   1,619.6000   1,513.5000

 

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
  0.4700   1.6700   1.5300   2.7300   2.2900
Dividend per Share
  -   -   0.2000   0.4400   0.4800

 

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
  1,687.9000   1,903.9000   3,902.5000   3,513.4000   2,853.9000
Cash Flow from Investing Activities
  -86.8000   -378.5000   -1,572   -1,538.9000   -1,977.3000
Cash Flow from Financing
  -1,314.2000   -2,014.2000   -1,041.8000   -789.5000   -3,365.4000
Decrease / Increase in Cash
  286.9000   -488.8000   1,288.7000   1,185   -2,488.8000
Employees
  -   -   -   -   -