1/8/2025  10:10:00 PM Chg. +0.1600 Volume Bid2:00:00 AM Ask2:00:00 AM 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

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
  10,770.3000   9,861.3000   9,211.9000   9,412.7000   9,349.6000
Intangible Assets
  3,142.5000   2,834.5000   2,087.2000   2,108.8000   2,285
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  15,663.7000   14,526.6000   19,003.8000   19,610   19,756.6000
Inventories
  4,421.1000   4,332.8000   4,352.5000   4,301.3000   4,500.8000
Accounts Receivable
  615.3000   586.2000   525.3000   550.9000   560.6000
Cash and Cash Equivalents
  670.3000   926.1000   470.7000   1,717   2,902
Current Assets
  6,148.6000   6,250   5,731.3000   6,988   8,366.4000
Total Assets
  21,812.3000   20,776.6000   24,735.1000   26,598   28,123

 

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
  2,833   2,918.7000   2,891.1000   3,487.3000   4,236.8000
Long-term debt
  11,707.6000   10,437.6000   8,493.3000   8,101.2000   7,136.3000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  20,414.1000   19,325.9000   22,457   25,273.7000   25,098.4000
Share Capital
  2.8000   2.8000   2.8000   5.9000   5.9000
Total Equity
  1,398.2000   1,450.7000   2,278.1000   1,324.3000   3,024.6000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  21,812.3000   20,776.6000   24,735.1000   26,598   28,123

 

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
  59,924.6000   60,534.5000   62,455.1000   69,690.4000   71,887
Depreciation (total)
  1,898.1000   1,738.8000   1,691.3000   1,536.9000   1,681.3000
Operating Result
  -4.9000   787.3000   1,437.1000   1,617.5000   2,436.9000
Interest Income
  -874.8000   -830.8000   -698   -538.2000   -481.9000
Income Before Taxes
  -917.5000   52.2000   599.2000   1,128.7000   2,099.5000
Income Taxes
  -963.8000   -78.9000   132.8000   278.5000   479.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  46.3000   131.1000   466.4000   850.2000   1,619.6000

 

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
  0.1700   0.4700   1.6700   1.5300   2.7300
Dividend per Share
  -   -   -   0.2000   0.4400

 

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
  1,018.8000   1,687.9000   1,903.9000   3,902.5000   3,513.4000
Cash Flow from Investing Activities
  -469.6000   -86.8000   -378.5000   -1,572   -1,538.9000
Cash Flow from Financing
  -1,098.1000   -1,314.2000   -2,014.2000   -1,041.8000   -789.5000
Decrease / Increase in Cash
  -548.9000   286.9000   -488.8000   1,288.7000   1,185
Employees
  -   -   -   -   -