2024-11-12  10:10:00 PM Chg. -1.17 Volume Bid1:23:03 AM Ask1:23:03 AM Market Capitalization Dividend Y. P/E Ratio
75.12USD -1.53% 5.64 mill.
Turnover: 280.88 mill.
74.83Bid Size: 100 75.15Ask Size: 100 16.52 bill.USD 3.14% 9.92

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  2,434.4560   2,701.2820   2,970.8060   3,278.3590   3,899.9970
Intangible Assets
  1,200.6590   1,200.4280   1,200.2170   1,200.0060   1,199.8700
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,994.5270   8,269.0590   8,541.0180   17,647.2160   18,948.4050
Inventories
  3,258.7850   3,609.0250   4,097.0040   4,676.8480   5,247.4770
Accounts Receivable
  11.0500   108.2650   57.8040   76.5370   90.7600
Cash and Cash Equivalents
  187.9150   267.4410   235.4870   240.3200   1,376.5770
Current Assets
  3,677.7710   4,247.8520   4,663.0200   5,177.8680   6,914.2190
Total Assets
  11,672.2980   12,516.9110   13,204.0380   22,825.0840   25,862.6240

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  1,557.5960   2,009.7710   2,385.4690   2,860.6820   3,614.0890
Long-term debt
  2,710.5760   2,604.6130   2,862.7400   2,911.4380   4,130.9750
Liabilities to Banks
  -   -   -   -   -
Provisions
  640   652.8000   515.7000   609.7000   675.2000
Liabilities
  6,266.0040   6,391.1370   6,786.6450   16,122.5840   19,201.3860
Share Capital
  240.8110   235.1410   227.0720   220.4440   210.6870
Total Equity
  5,406.2940   6,125.7740   6,417.3930   6,702.5000   6,661.2380
Minority Interests
  -   -   -   -   -
Total liabilities equity
  11,672.2980   12,516.9110   13,204.0380   22,825.0840   25,862.6240

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  21,986.5980   23,470.9670   25,625.0430   27,753.9730   33,746.8390
Depreciation (total)
  379.9310   404.2310   454.1340   504.8040   574.2370
Operating Result
  2,063.4490   2,007.8180   2,116.3060   2,302.3040   3,554.7650
Interest Income
  -97.8210   -97.0360   -99.8710   -100.5740   -150.3850
Income Before Taxes
  1,965.6280   1,907.2800   2,015.4160   2,201.7300   3,404.3800
Income Taxes
  714.4950   368.3200   425.9440   489.1750   749.3300
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,251.1330   1,538.9600   1,589.4720   1,712.5550   2,655.0500

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  4.4500   5.6400   5.9900   6.6800   10.7000
Dividend per Share
  1.0000   1.0400   1.1600   1.2800   1.4400

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,605.0410   1,802.1080   2,143.5500   2,237.9980   3,876.1590
Cash Flow from Investing Activities
  -550.9360   -645.0280   -731.6030   -782.4850   -1,024.9100
Cash Flow from Financing
  -1,024.1370   -1,077.5540   -1,443.9010   -1,450.6800   -1,714.9920
Decrease / Increase in Cash
  29.9680   79.5260   -31.9540   4.8330   1,136.2570
Employees
  113,400   121,000   129,000   135,000   143,000