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

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  2,342.9060   2,328.0480   2,382.4640   2,475.2010   2,653.4360
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  1.3310   1.2880   .7120   .1250   .0080
Fixed Assets
  2,496.9240   2,496.3020   2,570.8940   2,669.6720   5,915.5390
Inventories
  1,419.1040   1,512.8860   1,641.7350   1,750.4420   1,832.3390
Accounts Receivable
  73.6270   75.1540   87.8680   96.7110   102.2360
Cash and Cash Equivalents
  761.6020   1,111.5990   1,290.2940   1,412.9120   1,351.2000
Current Assets
  2,372.1950   2,813.0490   3,151.1570   3,404.0190   3,432.8280
Total Assets
  4,869.1190   5,309.3510   5,722.0510   6,073.6910   9,348.3670

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  945.5590   1,021.7350   1,059.8440   1,177.1040   1,296.4820
Long-term debt
  396.0250   396.4930   311.9940   312.4400   312.8910
Liabilities to Banks
  -   -   -   -   -
Provisions
  86.7000   130.1000   121.4000   85.8000   124.3000
Liabilities
  2,397.1280   2,561.3340   2,672.7430   2,767.9450   5,989.1180
Share Capital
  4.0230   3.9190   3.7960   3.6820   3.5680
Total Equity
  2,471.9910   2,748.0170   3,049.3080   3,305.7460   3,359.2490
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,869.1190   5,309.3510   5,722.0510   6,073.6910   9,348.3670

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  11,939.9990   12,866.7570   14,134.7320   14,983.5410   16,039.0730
Depreciation (total)
  274.8280   302.5150   313.1630   330.4000   350.9000
Operating Result
  -   -   -   -   -
Interest Income
  -12.6120   -16.4880   -7.6760   10.1620   18.1060
Income Before Taxes
  1,611.7590   1,786.1560   2,040.7200   2,050.8760   2,164.2880
Income Taxes
  591.0980   668.5020   677.9670   463.4190   503.3600
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,020.6610   1,117.6540   1,362.7530   1,587.4570   1,660.9280

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  2.5300   2.8500   3.5800   4.3000   4.6300
Dividend per Share
  0.4700   0.5400   0.6400   0.9000   1.0200

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,326.2520   1,558.8510   1,681.2780   2,066.6770   2,171.5460
Cash Flow from Investing Activities
  -362.5090   -292.7630   -353.0920   -410.4090   -554.9660
Cash Flow from Financing
  -898.7490   -916.0910   -1,149.4910   -1,531.4610   -1,683.2490
Decrease / Increase in Cash
  64.9940   349.9970   178.6950   124.8070   -66.6690
Employees
  71,400   77,800   78,600   82,700   88,100