08/11/2024  22:00:00 Chg. +1.3600 Volume Bid01:07:24 Ask01:07:24 Market Capitalization Dividend Y. P/E Ratio
143.4000USD +0.96% 2.85 mill.
Turnover: 294.56 mill.
142.6900Bid Size: 100 143.7000Ask Size: 100 47.57 bill.USD 0.93% 25.65

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
  2,328.0480   2,382.4640   2,475.2010   2,653.4360   2,710.4960
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  1.2880   .7120   .1250   .0080   .0080
Fixed Assets
  2,496.3020   2,570.8940   2,669.6720   5,915.5390   6,025.3760
Inventories
  1,512.8860   1,641.7350   1,750.4420   1,832.3390   1,508.9820
Accounts Receivable
  75.1540   87.8680   96.7110   102.2360   115.0670
Cash and Cash Equivalents
  1,111.5990   1,290.2940   1,412.9120   1,351.2000   4,819.3000
Current Assets
  2,813.0490   3,151.1570   3,404.0190   3,432.8280   6,692.4910
Total Assets
  5,309.3510   5,722.0510   6,073.6910   9,348.3670   12,717.8670

 

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
  1,021.7350   1,059.8440   1,177.1040   1,296.4820   2,256.9280
Long-term debt
  396.4930   311.9940   312.4400   312.8910   2,448.1750
Liabilities to Banks
  -   -   -   -   -
Provisions
  130.1000   121.4000   85.8000   124.3000   149.7000
Liabilities
  2,561.3340   2,672.7430   2,767.9450   5,989.1180   9,427.2270
Share Capital
  3.9190   3.7960   3.6820   3.5680   3.5650
Total Equity
  2,748.0170   3,049.3080   3,305.7460   3,359.2490   3,290.6400
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,309.3510   5,722.0510   6,073.6910   9,348.3670   12,717.8670

 

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
  12,866.7570   14,134.7320   14,983.5410   16,039.0730   12,531.5650
Depreciation (total)
  302.5150   313.1630   330.4000   350.9000   364.2000
Operating Result
  -   -   -   -   -
Interest Income
  -16.4880   -7.6760   10.1620   18.1060   -83.4130
Income Before Taxes
  1,786.1560   2,040.7200   2,050.8760   2,164.2880   106.2970
Income Taxes
  668.5020   677.9670   463.4190   503.3600   20.9150
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,117.6540   1,362.7530   1,587.4570   1,660.9280   85.3820

 

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
  2.8500   3.5800   4.3000   4.6300   0.2400
Dividend per Share
  0.5400   0.6400   0.9000   1.0200   0.2850

 

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
  1,558.8510   1,681.2780   2,066.6770   2,171.5460   2,245.9330
Cash Flow from Investing Activities
  -292.7630   -353.0920   -410.4090   -554.9660   -405.4330
Cash Flow from Financing
  -916.0910   -1,149.4910   -1,531.4610   -1,683.2490   1,701.8590
Decrease / Increase in Cash
  349.9970   178.6950   124.8070   -66.6690   3,542.3590
Employees
  77,800   78,600   82,700   88,100   92,500