11/7/2024  10:15:00 PM Chg. +6.5700 Volume Bid2:05:00 PM Ask2:05:00 PM Market Capitalization Dividend Y. P/E Ratio
194.0900USD +3.50% 5.27 mill.
Turnover: 704.33 mill.
193.0000Bid Size: 600 193.4600Ask Size: 900 160.01 bill.USD 0.63% 23.79

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
  861   892   937   1,066   1,407
Intangible Assets
  951   762   575   412   213
Long-Term Investments
  935   946   929   1,143   1,568
Fixed Assets
  6,207   6,047   6,235   6,501   7,026
Inventories
  1,567   1,833   2,050   2,930   3,722
Accounts Receivable
  1,670   1,739   2,279   2,338   2,565
Cash and Cash Equivalents
  3,002   4,797   3,406   5,010   3,440
Current Assets
  6,967   9,261   8,353   12,918   10,747
Total Assets
  13,174   15,308   14,588   19,419   17,773

 

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
  -   -   -   -   996
Long-term debt
  1,947   3,342   3,143   5,304   5,309
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  5,306   7,695   7,371   10,070   10,934
Share Capital
  12   11   11   11   10
Total Equity
  7,868   7,613   7,217   9,349   6,839
Minority Interests
  -   -   -   -   -
Total liabilities equity
  13,174   15,308   14,588   19,419   17,773

 

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
  9,072   9,659   10,825   14,537   17,253
Depreciation (total)
  375   371   389   407   457
Operating Result
  1,520   1,693   2,152   3,868   4,796
Interest Income
  -72   -95   -139   -137   -102
Income Before Taxes
  1,448   1,598   2,013   3,731   4,694
Income Taxes
  376   221   292   297   1,381
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,072   1,377   1,721   3,434   3,313

 

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
  0.8800   1.1300   1.5600   3.2000   3.2700
Dividend per Share
  0.4000   0.4000   0.4000   0.4000   0.7000

 

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
  1,800   1,163   2,466   3,609   3,787
Cash Flow from Investing Activities
  -161   -281   -425   -2,526   571
Cash Flow from Financing
  -348   913   -3,432   521   -5,928
Decrease / Increase in Cash
  1,291   1,795   -1,391   1,604   -1,570
Employees
  14,000   14,600   15,600   18,400   21,000