12/11/2024  22:10:00 Chg. -1.17 Volume Bid01:58:19 Ask01:58:19 Market Capitalization Dividend Y. P/E Ratio
75.12USD -1.53% 5.64 mill.
Turnover: 280.88 mill.
75.00Bid Size: 400 75.18Ask Size: 200 16.52 bill.USD 3.14% 9.92

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  2,116.0750   2,264.0620   2,434.4560   2,701.2820   2,970.8060
Intangible Assets
  1,201.8700   1,200.9940   1,200.6590   1,200.4280   1,200.2170
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,691.4950   7,825.4750   7,994.5270   8,269.0590   8,541.0180
Inventories
  2,782.5210   3,074.1530   3,258.7850   3,609.0250   4,097.0040
Accounts Receivable
  -   6.8430   11.0500   108.2650   57.8040
Cash and Cash Equivalents
  579.8230   157.9470   187.9150   267.4410   235.4870
Current Assets
  3,532.6090   3,432.4100   3,677.7710   4,247.8520   4,663.0200
Total Assets
  11,224.1040   11,257.8850   11,672.2980   12,516.9110   13,204.0380

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  1,388.1540   1,494.2250   1,557.5960   2,009.7710   2,385.4690
Long-term debt
  2,639.4270   2,969.1750   2,710.5760   2,604.6130   2,862.7400
Liabilities to Banks
  -   -   -   -   -
Provisions
  635.8000   626.9000   640   652.8000   515.7000
Liabilities
  5,514.0660   5,880.0090   6,266.0040   6,391.1370   6,786.6450
Share Capital
  265.5140   250.8550   240.8110   235.1410   227.0720
Total Equity
  5,710.0380   5,377.8760   5,406.2940   6,125.7740   6,417.3930
Minority Interests
  -   -   -   -   -
Total liabilities equity
  11,224.1040   11,257.8850   11,672.2980   12,516.9110   13,204.0380

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  18,909.5880   20,368.5620   21,986.5980   23,470.9670   25,625.0430
Depreciation (total)
  342.3530   352.4310   379.9310   404.2310   454.1340
Operating Result
  1,769.0930   1,940.2940   2,063.4490   2,007.8180   2,116.3060
Interest Income
  -88.2320   -86.9440   -97.8210   -97.0360   -99.8710
Income Before Taxes
  1,680.8610   1,853.0240   1,965.6280   1,907.2800   2,015.4160
Income Taxes
  615.5160   687.9440   714.4950   368.3200   425.9440
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,065.3450   1,165.0800   1,251.1330   1,538.9600   1,589.4720

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  3.5000   3.9600   4.4500   5.6400   5.9900
Dividend per Share
  -   0.8800   1.0000   1.0400   1.1600

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,314.7440   1,377.9880   1,605.0410   1,802.1080   2,143.5500
Cash Flow from Investing Activities
  -371.6990   -503.3830   -550.9360   -645.0280   -731.6030
Cash Flow from Financing
  -868.7880   -1,296.4810   -1,024.1370   -1,077.5540   -1,443.9010
Decrease / Increase in Cash
  74.2570   -421.8760   29.9680   79.5260   -31.9540
Employees
  100,600   105,500   113,400   121,000   129,000