11/8/2024  9:59:27 PM Chg. +3.22 Volume Bid10:25:01 PM Ask10:25:01 PM Market Capitalization Dividend Y. P/E Ratio
1,217.77USD +0.27% 9,554
Turnover: 981,804.11
-Bid Size: - -Ask Size: - 70.3 bill.USD - 31.38

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
  2,425.1000   2,658.5600   2,861.5560   3,123.4310   3,343.8060
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   3,473.3230   3,666.6580   3,946.2140   4,174.2130
Inventories
  2,375   2,554.7890   2,631.0150   2,778.9760   3,009.8000
Accounts Receivable
  131.5000   143.9000   161.0780   197.2740   216.2510
Cash and Cash Equivalents
  231.3000   250.5600   116.3010   146.5980   46.3480
Current Assets
  2,835.2000   3,066.9780   3,010.0260   3,257.9750   3,397.6720
Total Assets
  6,067.2000   6,540.3010   6,676.6840   7,204.1890   7,571.8850

 

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
  2,056.5000   2,417.1670   2,608.2310   2,936.6560   3,190.0290
Long-term debt
  -   1,396.6150   1,390.0180   1,887.0190   2,978.3900
Liabilities to Banks
  -   -   -   -   -
Provisions
  100.9000   102.5000   79.8000   90.2000   85.4000
Liabilities
  4,100.8000   4,521.8830   4,715.3700   5,577.0530   6,918.8390
Share Capital
  -   1.0160   .9770   .9290   .8430
Total Equity
  1,966.3000   2,018.4180   1,961.3140   1,627.1360   653.0460
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,067.2000   6,540.3010   6,676.6840   7,204.1890   7,571.8850

 

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
  6,649.2000   7,216.0810   7,966.6740   8,593.0960   8,977.7260
Depreciation (total)
  -   194.2050   210.2560   -   -
Operating Result
  1,103.5000   1,270.3740   1,514.0210   1,699.2060   1,725.4000
Interest Income
  -47.1000   -   -   -   -
Income Before Taxes
  1,058.9000   1,222.1820   1,460.3660   1,637.1910   1,637.8040
Income Taxes
  388.7000   444   529.1500   599.5000   504
Minority Interests Profit
  -   -   -   -   -
Net Income
  670.3000   778.1820   931.2160   1,037.6910   1,133.8040

 

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
  6.1400   7.4600   9.3200   10.8700   12.8200
Dividend per Share
  0.0000   -   -   -   -

 

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
  908   1,190.4300   1,281.4760   1,454.1670   1,403.6870
Cash Flow from Investing Activities
  -388.8000   -423.4020   -407.1880   -529.0960   -464.2230
Cash Flow from Financing
  -536.1000   -747.7860   -1,008.5470   -894.7740   -1,039.7140
Decrease / Increase in Cash
  -16.8000   19.2420   -134.2590   30.2970   -100.2500
Employees
  62,533   67,926   71,943   74,715   75,289