2024-05-13  9:59:55 PM Chg. -3.09 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
137.91USD -2.19% 45,180
Turnover: 6.29 mill.
-Bid Size: - -Ask Size: - 30.3 bill.USD 1.71% 18.22

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  2,264.0620   2,434.4560   2,701.2820   2,970.8060   3,278.3590
Intangible Assets
  1,200.9940   1,200.6590   1,200.4280   1,200.2170   1,200.0060
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,825.4750   7,994.5270   8,269.0590   8,541.0180   17,647.2160
Inventories
  3,074.1530   3,258.7850   3,609.0250   4,097.0040   4,676.8480
Accounts Receivable
  6.8430   11.0500   108.2650   57.8040   76.5370
Cash and Cash Equivalents
  157.9470   187.9150   267.4410   235.4870   240.3200
Current Assets
  3,432.4100   3,677.7710   4,247.8520   4,663.0200   5,177.8680
Total Assets
  11,257.8850   11,672.2980   12,516.9110   13,204.0380   22,825.0840

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  1,494.2250   1,557.5960   2,009.7710   2,385.4690   2,860.6820
Long-term debt
  2,969.1750   2,710.5760   2,604.6130   2,862.7400   2,911.4380
Liabilities to Banks
  -   -   -   -   -
Provisions
  626.9000   640   652.8000   515.7000   609.7000
Liabilities
  5,880.0090   6,266.0040   6,391.1370   6,786.6450   16,122.5840
Share Capital
  250.8550   240.8110   235.1410   227.0720   220.4440
Total Equity
  5,377.8760   5,406.2940   6,125.7740   6,417.3930   6,702.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  11,257.8850   11,672.2980   12,516.9110   13,204.0380   22,825.0840

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  20,368.5620   21,986.5980   23,470.9670   25,625.0430   27,753.9730
Depreciation (total)
  352.4310   379.9310   404.2310   454.1340   504.8040
Operating Result
  1,940.2940   2,063.4490   2,007.8180   2,116.3060   2,302.3040
Interest Income
  -86.9440   -97.8210   -97.0360   -99.8710   -100.5740
Income Before Taxes
  1,853.0240   1,965.6280   1,907.2800   2,015.4160   2,201.7300
Income Taxes
  687.9440   714.4950   368.3200   425.9440   489.1750
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,165.0800   1,251.1330   1,538.9600   1,589.4720   1,712.5550

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  3.9600   4.4500   5.6400   5.9900   6.6800
Dividend per Share
  0.8800   1.0000   1.0400   1.1600   1.2800

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,377.9880   1,605.0410   1,802.1080   2,143.5500   2,237.9980
Cash Flow from Investing Activities
  -503.3830   -550.9360   -645.0280   -731.6030   -782.4850
Cash Flow from Financing
  -1,296.4810   -1,024.1370   -1,077.5540   -1,443.9010   -1,450.6800
Decrease / Increase in Cash
  -421.8760   29.9680   79.5260   -31.9540   4.8330
Employees
  105,500   113,400   121,000   129,000   135,000