2024-11-08  6:33:59 PM Chg. -0.05 Volume Bid6:34:19 PM Ask6:34:19 PM Market Capitalization Dividend Y. P/E Ratio
77.97USD -0.06% 84,930
Turnover: 6.59 mill.
77.93Bid Size: 101 78.07Ask Size: 159 17.05 bill.USD 3.04% 10.24

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  2,088.7000   2,116.0750   2,264.0620   2,434.4560   2,701.2820
Intangible Assets
  1,219.5000   1,201.8700   1,200.9940   1,200.6590   1,200.4280
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   7,691.4950   7,825.4750   7,994.5270   8,269.0590
Inventories
  2,397.2000   2,782.5210   3,074.1530   3,258.7850   3,609.0250
Accounts Receivable
  -   -   6.8430   11.0500   108.2650
Cash and Cash Equivalents
  140.8000   579.8230   157.9470   187.9150   267.4410
Current Assets
  2,677.1000   3,532.6090   3,432.4100   3,677.7710   4,247.8520
Total Assets
  10,367.7000   11,224.1040   11,257.8850   11,672.2980   12,516.9110

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  1,261.6000   1,388.1540   1,494.2250   1,557.5960   2,009.7710
Long-term debt
  -   2,639.4270   2,969.1750   2,710.5760   2,604.6130
Liabilities to Banks
  -   -   -   -   -
Provisions
  670.3000   635.8000   626.9000   640   652.8000
Liabilities
  5,382.3000   5,514.0660   5,880.0090   6,266.0040   6,391.1370
Share Capital
  286.2000   265.5140   250.8550   240.8110   235.1410
Total Equity
  4,985.3000   5,710.0380   5,377.8760   5,406.2940   6,125.7740
Minority Interests
  -   -   -   -   -
Total liabilities equity
  10,367.7000   11,224.1040   11,257.8850   11,672.2980   12,516.9110

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  16,022.1000   18,909.5880   20,368.5620   21,986.5980   23,470.9670
Depreciation (total)
  -   342.3530   352.4310   379.9310   404.2310
Operating Result
  1,655.3000   1,769.0930   1,940.2940   2,063.4490   2,007.8180
Interest Income
  -127.9000   -88.2320   -86.9440   -97.8210   -97.0360
Income Before Taxes
  1,497.4000   1,680.8610   1,853.0240   1,965.6280   1,907.2800
Income Taxes
  544.7000   615.5160   687.9440   714.4950   368.3200
Minority Interests Profit
  -   -   -   -   -
Net Income
  952.7000   1,065.3450   1,165.0800   1,251.1330   1,538.9600

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  2.8700   3.5000   3.9600   4.4500   5.6400
Dividend per Share
  0.0000   -   0.8800   1.0000   1.0400

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,131.4000   1,314.7440   1,377.9880   1,605.0410   1,802.1080
Cash Flow from Investing Activities
  -569.8000   -371.6990   -503.3830   -550.9360   -645.0280
Cash Flow from Financing
  -546.8000   -868.7880   -1,296.4810   -1,024.1370   -1,077.5540
Decrease / Increase in Cash
  14.7000   74.2570   -421.8760   29.9680   79.5260
Employees
  90,500   100,600   105,500   113,400   121,000