11/14/2024  3:51:16 PM Chg. -0.14 Volume Bid3:51:28 PM Ask3:51:27 PM Market Capitalization Dividend Y. P/E Ratio
120.98USD -0.12% 14,918
Turnover: 994,387.66
120.82Bid Size: 1 121.52Ask Size: 1 135.93 bill.USD 1.10% 30.90

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  3,594.5010   3,868.3650   4,137.5750   4,532.8940   5,006.0530
Intangible Assets
  312.6870   309.8700   343.7960   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,133.0240   4,413.3200   4,726.9220   5,133.0340   5,572.2880
Inventories
  2,966.4900   3,217.9230   3,695.1130   3,644.9590   4,187.2430
Accounts Receivable
  210.0940   213.8240   238.0720   258.8310   327.1660
Cash and Cash Equivalents
  2,149.7460   2,493.7750   2,095.4730   2,929.8490   2,758.4770
Current Assets
  6,067.9980   6,715.0610   6,772.5600   7,750.7740   8,485.7270
Total Assets
  10,201.0220   11,128.3810   11,499.4820   12,883.8080   14,058.0150

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  1,771.2940   2,007.5110   2,203.0500   2,230.9040   2,488.3730
Long-term debt
  1,274.2160   1,623.8640   1,624.0540   2,227.5990   2,230.6070
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  446.1000   422.5000   285.1000   314   233.1000
Liabilities
  5,971.1290   6,864.1510   7,192.4070   8,373.2090   8,909.7060
Share Capital
  1,410.0340   1,369.4660   1,326.9920   1,292.6380   1,256.0180
Total Equity
  4,229.8930   4,264.2300   4,307.0750   4,510.5990   5,148.3090
Minority Interests
  -   -   -   -   -
Total liabilities equity
  10,201.0220   11,128.3810   11,499.4820   12,883.8080   14,058.0150

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  27,422.6960   29,078.4070   30,944.9380   33,183.7440   35,864.6640
Depreciation (total)
  548.8230   588.9750   616.6960   658.7960   725.9570
Operating Result
  -   -   -   -   -
Interest Income
  -31.0810   -39.7870   -46.4000   -43.5340   -31.5880
Income Before Taxes
  3,319.4890   3,549.8840   3,658.3000   3,723.0430   3,856.5880
Income Taxes
  1,182.0930   1,334.7560   1,380.6420   1,424.8090   1,248.6400
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,137.3960   2,215.1280   2,277.6580   2,298.2340   2,607.9480

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  1.5000   1.6000   1.6900   1.7550   2.0500
Dividend per Share
  0.2900   0.3500   0.4200   0.5200   0.6250

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,590.3290   3,008.3690   2,937.3430   3,601.8940   3,025.6240
Cash Flow from Investing Activities
  -1,035.6310   -954.6370   -1,063.1150   -1,214.8780   -1,012.7360
Cash Flow from Financing
  -1,143.8030   -1,559.5420   -2,175.8550   -1,561.9120   -2,297.3460
Decrease / Increase in Cash
  337.7890   344.0290   -398.3020   834.3760   -171.3720
Employees
  191,000   198,000   216,000   235,000   249,000