2024-05-21  9:59:57 PM Chg. +0.26 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
75.33USD +0.34% 107,420
Turnover: 8.07 mill.
-Bid Size: - -Ask Size: - 37.51 bill.USD 2.62% 21.58

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
  3,982.1430   3,880.4420   4,377.3020   4,521.6600   4,501.7050
Intangible Assets
  154.8090   207.4610   1,037.5110   979.8120   857.3010
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,494.9770   6,667.9050   9,723.2170   10,066.9510   9,825.0170
Inventories
  2,691.8230   2,639.1740   2,995.5980   3,125.4130   3,216.0340
Accounts Receivable
  3,353.3810   3,380.9710   4,012.3930   4,073.7230   4,181.6960
Cash and Cash Equivalents
  5,130.0440   3,919.3000   869.5020   552.3250   513.4600
Current Assets
  11,494.3040   10,053.8990   8,033.4380   8,003.4530   8,141.5050
Total Assets
  17,989.2810   16,721.8040   17,756.6550   18,070.4040   17,966.5220

 

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
  2,881.9530   2,935.9820   3,971.1120   4,136.4820   4,314.6200
Long-term debt
  2,271.8250   7,336.9300   7,660.8770   7,540.7650   8,122.0580
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  81.6000   26.9000   161.7000   319.1000   172.2000
Liabilities
  12,729.0570   13,242.1960   15,375.1390   15,563.4470   15,463.9190
Share Capital
  765.1750   765.1750   765.1750   765.1750   765.1750
Total Equity
  5,260.2240   3,479.6080   2,381.5160   2,506.9570   2,502.6030
Minority Interests
  -   -   -   -   -
Total liabilities equity
  17,989.2810   16,721.8040   17,756.6550   18,070.4040   17,966.5220

 

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
  48,680.7520   50,366.9190   55,371.1390   58,727.3240   60,113.9220
Depreciation (total)
  553.0210   662.7100   901.9920   765.4980   763.9350
Operating Result
  1,229.3620   1,850.5000   2,053.1710   2,328.9740   2,330.1500
Interest Income
  -254.8070   -306.1460   -302.8780   -395.4830   -360.4230
Income Before Taxes
  1,008.1470   1,433.0070   1,766.2300   1,956.2240   2,005.8360
Income Taxes
  321.3740   483.3850   623.7270   525.4580   331.5650
Minority Interests Profit
  -   -   -   -   -
Net Income
  686.7730   949.6220   1,142.5030   1,430.7660   1,674.2710

 

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
  1.1600   1.6600   2.1000   2.7400   3.2400
Dividend per Share
  1.1900   1.2300   1.3000   1.4100   1.5300

 

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
  1,555.4840   1,933.1420   2,176.4250   2,158.6320   2,411.2070
Cash Flow from Investing Activities
  -654.3460   -600.8280   -3,584.4610   -913.6650   -742.8550
Cash Flow from Financing
  3,897.5620   -2,404.7310   -1,619.7090   -1,410.4690   -1,837.2740
Decrease / Increase in Cash
  4,716.9980   -1,210.7440   -3,049.8490   -153.6580   -183.5990
Employees
  51,700   51,900   66,500   67,000   69,000