2024-04-24  9:59:56 PM Chg. -0.51 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
76.50USD -0.66% 36,189
Turnover: 2.77 mill.
-Bid Size: - -Ask Size: - 4.56 bill.USD 2.94% 153.06

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
  1,291.8000   1,284   1,432.0300   1,434.5770   1,446.3400
Intangible Assets
  28.8000   49.9000   748.1250   687.1250   640.9030
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   3,221.3180   3,193.8190   3,142.2690
Inventories
  2,308.6000   2,556.6000   3,936.9550   4,174.7680   4,325.8680
Accounts Receivable
  -   -   579.8250   597.7880   641.2520
Cash and Cash Equivalents
  598.1000   1,112.5000   104.6710   90.7820   135.1780
Current Assets
  3,184.2000   3,989.4000   4,741.0400   4,940.7460   5,172.7640
Total Assets
  4,613.8000   5,564.8000   7,962.3580   8,134.5650   8,315.0330

 

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
  2,029.8000   2,180.6000   3,095.3650   3,203.9220   3,086.1770
Long-term debt
  -   -   1,636.3110   1,213.1610   1,042.9490
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   433.9000   454.3000
Liabilities
  3,403.1000   4,048.6000   5,959.4460   5,673.9170   5,398.8410
Share Capital
  .0070   .0070   .0070   .0070   .0080
Total Equity
  1,210.7000   1,516.2000   2,002.9120   2,460.6480   2,916.1920
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,613.8000   5,564.8000   7,962.3580   8,134.5650   8,315.0330

 

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
  6,205   6,493.8000   9,843.8610   9,737.0180   9,567.6790
Depreciation (total)
  -   -   284.6930   269.4760   258.3870
Operating Result
  657.3000   660.3000   851.7100   825.7800   787.5980
Interest Income
  -33.8000   -36.6000   -73.4080   -65.4080   -59.9100
Income Before Taxes
  624.1000   626.4000   781.3940   752.8880   738.8350
Income Taxes
  236.4000   234.6000   287.5690   279.4900   279.2130
Minority Interests Profit
  -   -   -   -   -
Net Income
  387.7000   391.8000   493.8250   473.3980   459.6220

 

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
  5.2900   5.3600   6.7500   6.4500   6.2200
Dividend per Share
  0.2400   0.2400   0.2400   0.2400   0.2400

 

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
  685.3000   545.3000   708.9910   689.6420   500.8740
Cash Flow from Investing Activities
  -273   -362.1000   -2,288.2370   -253.3660   -262.0440
Cash Flow from Financing
  127.9000   331.2000   575.9110   -445.9520   -194.6910
Decrease / Increase in Cash
  540.2000   514.4000   -1,007.8000   -13.8890   44.3960
Employees
  31,000   71,867   73,000   73,000   74,000