2024-11-08  9:59:59 PM Chg. +1.40 Volume Bid10:25:01 PM Ask10:25:01 PM Market Capitalization Dividend Y. P/E Ratio
143.38USD +0.99% 85,304
Turnover: 4.61 mill.
-Bid Size: - -Ask Size: - 47.57 bill.USD 0.93% 25.65

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  983.8000   1,241.7000   1,493.3000   2,273.7520   2,342.9060
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   3.1100   1.3310
Fixed Assets
  -   -   -   2,440.3440   2,496.9240
Inventories
  1,086.9000   1,130.1000   1,209.2000   1,372.6750   1,419.1040
Accounts Receivable
  45.4000   50.8000   59.6000   73.2780   73.6270
Cash and Cash Equivalents
  833.9000   649.8000   646.8000   696.6080   761.6020
Current Assets
  2,043.2000   1,924.4000   2,031.4000   2,262.7900   2,372.1950
Total Assets
  3,116.2000   3,301.2000   3,670.6000   4,703.1340   4,869.1190

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  767.5000   761.7000   807.5000   1,000.7000   945.5590
Long-term debt
  -   -   -   398.3750   396.0250
Liabilities to Banks
  -   -   -   -   -
Provisions
  91.2000   108.5000   84.3000   58.9000   86.7000
Liabilities
  1,783.5000   1,808.2000   1,903.7000   2,423.9240   2,397.1280
Share Capital
  4.8000   4.6000   4.4000   4.1500   4.0230
Total Equity
  1,332.7000   1,493   1,766.9000   2,279.2100   2,471.9910
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,116.2000   3,301.2000   3,670.6000   4,703.1340   4,869.1190

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  7,866.1000   8,608.3000   9,721.1000   11,041.6770   11,939.9990
Depreciation (total)
  -   -   -   232.9590   274.8280
Operating Result
  906.6000   1,063.4000   1,271.7000   -   -
Interest Income
  -   -   -   -2.9840   -12.6120
Income Before Taxes
  897   1,053.1000   1,264.8000   1,485.3660   1,611.7590
Income Taxes
  342.2000   396   478.1000   560.6420   591.0980
Minority Interests Profit
  -   -   -   -   -
Net Income
  554.8000   657.2000   786.8000   924.7240   1,020.6610

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  1.1800   1.4550   1.7950   2.2350   2.5300
Dividend per Share
  0.1750   0.2350   0.2950   0.4000   0.4700

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  673.1000   820.1000   979.6000   1,372.8650   1,326.2520
Cash Flow from Investing Activities
  -196.8000   -471.8000   -425.7000   -638.9990   -362.5090
Cash Flow from Financing
  -410.6000   -532.4000   -557   -460.4260   -898.7490
Decrease / Increase in Cash
  65.6000   -184.1000   -3.1000   273.4400   64.9940
Employees
  14,000   53,900   57,500   66,300   71,400