2024-11-08  10:00:00 PM Chg. +1.3600 Volume Bid1:07:24 AM Ask1:07:24 AM 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

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
  1,493.3000   2,273.7520   2,342.9060   2,328.0480   2,382.4640
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   3.1100   1.3310   1.2880   .7120
Fixed Assets
  -   2,440.3440   2,496.9240   2,496.3020   2,570.8940
Inventories
  1,209.2000   1,372.6750   1,419.1040   1,512.8860   1,641.7350
Accounts Receivable
  59.6000   73.2780   73.6270   75.1540   87.8680
Cash and Cash Equivalents
  646.8000   696.6080   761.6020   1,111.5990   1,290.2940
Current Assets
  2,031.4000   2,262.7900   2,372.1950   2,813.0490   3,151.1570
Total Assets
  3,670.6000   4,703.1340   4,869.1190   5,309.3510   5,722.0510

 

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
  807.5000   1,000.7000   945.5590   1,021.7350   1,059.8440
Long-term debt
  -   398.3750   396.0250   396.4930   311.9940
Liabilities to Banks
  -   -   -   -   -
Provisions
  84.3000   58.9000   86.7000   130.1000   121.4000
Liabilities
  1,903.7000   2,423.9240   2,397.1280   2,561.3340   2,672.7430
Share Capital
  4.4000   4.1500   4.0230   3.9190   3.7960
Total Equity
  1,766.9000   2,279.2100   2,471.9910   2,748.0170   3,049.3080
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,670.6000   4,703.1340   4,869.1190   5,309.3510   5,722.0510

 

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
  9,721.1000   11,041.6770   11,939.9990   12,866.7570   14,134.7320
Depreciation (total)
  -   232.9590   274.8280   302.5150   313.1630
Operating Result
  1,271.7000   -   -   -   -
Interest Income
  -   -2.9840   -12.6120   -16.4880   -7.6760
Income Before Taxes
  1,264.8000   1,485.3660   1,611.7590   1,786.1560   2,040.7200
Income Taxes
  478.1000   560.6420   591.0980   668.5020   677.9670
Minority Interests Profit
  -   -   -   -   -
Net Income
  786.8000   924.7240   1,020.6610   1,117.6540   1,362.7530

 

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
  1.7950   2.2350   2.5300   2.8500   3.5800
Dividend per Share
  0.2950   0.4000   0.4700   0.5400   0.6400

 

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
  979.6000   1,372.8650   1,326.2520   1,558.8510   1,681.2780
Cash Flow from Investing Activities
  -425.7000   -638.9990   -362.5090   -292.7630   -353.0920
Cash Flow from Financing
  -557   -460.4260   -898.7490   -916.0910   -1,149.4910
Decrease / Increase in Cash
  -3.1000   273.4400   64.9940   349.9970   178.6950
Employees
  57,500   66,300   71,400   77,800   78,600