2024-11-06  9:59:57 PM Chg. +1.86 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
115.63USD +1.63% 261,190
Turnover: 30.07 mill.
-Bid Size: - -Ask Size: - 130.42 bill.USD 1.15% 29.65

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  2,706.4000   3,223.2000   3,594.5010   3,868.3650   4,137.5750
Intangible Assets
  179.9000   316.3000   312.6870   309.8700   343.7960
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   4,133.0240   4,413.3200   4,726.9220
Inventories
  2,950.5000   3,014.2000   2,966.4900   3,217.9230   3,695.1130
Accounts Receivable
  204.3000   222.8000   210.0940   213.8240   238.0720
Cash and Cash Equivalents
  1,507.1000   1,812   2,149.7460   2,493.7750   2,095.4730
Current Assets
  5,132.6000   5,711.5000   6,067.9980   6,715.0610   6,772.5600
Total Assets
  8,281.6000   9,511.9000   10,201.0220   11,128.3810   11,499.4820

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  1,645.3000   1,930.6000   1,771.2940   2,007.5110   2,203.0500
Long-term debt
  -   -   1,274.2160   1,623.8640   1,624.0540
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  362.5000   349.5000   446.1000   422.5000   285.1000
Liabilities
  5,072.3000   5,846   5,971.1290   6,864.1510   7,192.4070
Share Capital
  746.7000   723.9000   1,410.0340   1,369.4660   1,326.9920
Total Equity
  3,209.3000   3,665.9000   4,229.8930   4,264.2300   4,307.0750
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,281.6000   9,511.9000   10,201.0220   11,128.3810   11,499.4820

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  23,191.5000   25,878.4000   27,422.6960   29,078.4070   30,944.9380
Depreciation (total)
  -   -   548.8230   588.9750   616.6960
Operating Result
  2,447   3,106.6000   -   -   -
Interest Income
  -35.6000   -29.2000   -31.0810   -39.7870   -46.4000
Income Before Taxes
  2,411.4000   3,077.4000   3,319.4890   3,549.8840   3,658.3000
Income Taxes
  915.3000   1,170.7000   1,182.0930   1,334.7560   1,380.6420
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,496.1000   1,906.7000   2,137.3960   2,215.1280   2,277.6580

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  0.9850   1.3000   1.5000   1.6000   1.6900
Dividend per Share
  0.1900   0.2300   0.2900   0.3500   0.4200

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,915.9000   3,045.6000   2,590.3290   3,008.3690   2,937.3430
Cash Flow from Investing Activities
  -811   -1,276.8000   -1,035.6310   -954.6370   -1,063.1150
Cash Flow from Financing
  -1,335.7000   -1,475.6000   -1,143.8030   -1,559.5420   -2,175.8550
Decrease / Increase in Cash
  -234.7000   304.9000   337.7890   344.0290   -398.3020
Employees
  168,000   179,000   191,000   198,000   216,000