11/14/2024  3:59:02 PM Chg. +0.01 Volume Bid4:00:31 PM Ask4:00:30 PM Market Capitalization Dividend Y. P/E Ratio
121.13USD +0.01% 18,868
Turnover: 1.26 mill.
120.98Bid Size: 1 121.30Ask Size: 1 135.93 bill.USD 1.10% 30.90

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
  3,223.2000   3,594.5010   3,868.3650   4,137.5750   4,532.8940
Intangible Assets
  316.3000   312.6870   309.8700   343.7960   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   4,133.0240   4,413.3200   4,726.9220   5,133.0340
Inventories
  3,014.2000   2,966.4900   3,217.9230   3,695.1130   3,644.9590
Accounts Receivable
  222.8000   210.0940   213.8240   238.0720   258.8310
Cash and Cash Equivalents
  1,812   2,149.7460   2,493.7750   2,095.4730   2,929.8490
Current Assets
  5,711.5000   6,067.9980   6,715.0610   6,772.5600   7,750.7740
Total Assets
  9,511.9000   10,201.0220   11,128.3810   11,499.4820   12,883.8080

 

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
  1,930.6000   1,771.2940   2,007.5110   2,203.0500   2,230.9040
Long-term debt
  -   1,274.2160   1,623.8640   1,624.0540   2,227.5990
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  349.5000   446.1000   422.5000   285.1000   314
Liabilities
  5,846   5,971.1290   6,864.1510   7,192.4070   8,373.2090
Share Capital
  723.9000   1,410.0340   1,369.4660   1,326.9920   1,292.6380
Total Equity
  3,665.9000   4,229.8930   4,264.2300   4,307.0750   4,510.5990
Minority Interests
  -   -   -   -   -
Total liabilities equity
  9,511.9000   10,201.0220   11,128.3810   11,499.4820   12,883.8080

 

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
  25,878.4000   27,422.6960   29,078.4070   30,944.9380   33,183.7440
Depreciation (total)
  -   548.8230   588.9750   616.6960   658.7960
Operating Result
  3,106.6000   -   -   -   -
Interest Income
  -29.2000   -31.0810   -39.7870   -46.4000   -43.5340
Income Before Taxes
  3,077.4000   3,319.4890   3,549.8840   3,658.3000   3,723.0430
Income Taxes
  1,170.7000   1,182.0930   1,334.7560   1,380.6420   1,424.8090
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,906.7000   2,137.3960   2,215.1280   2,277.6580   2,298.2340

 

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
  1.3000   1.5000   1.6000   1.6900   1.7550
Dividend per Share
  0.2300   0.2900   0.3500   0.4200   0.5200

 

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
  3,045.6000   2,590.3290   3,008.3690   2,937.3430   3,601.8940
Cash Flow from Investing Activities
  -1,276.8000   -1,035.6310   -954.6370   -1,063.1150   -1,214.8780
Cash Flow from Financing
  -1,475.6000   -1,143.8030   -1,559.5420   -2,175.8550   -1,561.9120
Decrease / Increase in Cash
  304.9000   337.7890   344.0290   -398.3020   834.3760
Employees
  179,000   191,000   198,000   216,000   235,000