6/18/2024  9:59:59 PM Chg. +0.08 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
110.31USD +0.07% 82,140
Turnover: 9.06 mill.
-Bid Size: - -Ask Size: - 124.61 bill.USD 1.21% 28.27

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  2,449.8000   2,706.4000   3,223.2000   3,594.5010   3,868.3650
Intangible Assets
  179.9000   179.9000   316.3000   312.6870   309.8700
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   4,133.0240   4,413.3200
Inventories
  2,765.5000   2,950.5000   3,014.2000   2,966.4900   3,217.9230
Accounts Receivable
  200.1000   204.3000   222.8000   210.0940   213.8240
Cash and Cash Equivalents
  1,741.8000   1,507.1000   1,812   2,149.7460   2,493.7750
Current Assets
  5,099.5000   5,132.6000   5,711.5000   6,067.9980   6,715.0610
Total Assets
  7,971.8000   8,281.6000   9,511.9000   10,201.0220   11,128.3810

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  1,683.9000   1,645.3000   1,930.6000   1,771.2940   2,007.5110
Long-term debt
  -   -   -   1,274.2160   1,623.8640
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  241.9000   362.5000   349.5000   446.1000   422.5000
Liabilities
  4,871.9000   5,072.3000   5,846   5,971.1290   6,864.1510
Share Capital
  779.4000   746.7000   723.9000   1,410.0340   1,369.4660
Total Equity
  3,099.9000   3,209.3000   3,665.9000   4,229.8930   4,264.2300
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,971.8000   8,281.6000   9,511.9000   10,201.0220   11,128.3810

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  21,942.2000   23,191.5000   25,878.4000   27,422.6960   29,078.4070
Depreciation (total)
  -   -   -   548.8230   588.9750
Operating Result
  2,203.2000   2,447   3,106.6000   -   -
Interest Income
  -39.1000   -35.6000   -29.2000   -31.0810   -39.7870
Income Before Taxes
  2,164.1000   2,411.4000   3,077.4000   3,319.4890   3,549.8840
Income Taxes
  824.6000   915.3000   1,170.7000   1,182.0930   1,334.7560
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,343.1000   1,496.1000   1,906.7000   2,137.3960   2,215.1280

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  0.8400   0.9850   1.3000   1.5000   1.6000
Dividend per Share
  0.1500   0.1900   0.2300   0.2900   0.3500

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,976.5000   1,915.9000   3,045.6000   2,590.3290   3,008.3690
Cash Flow from Investing Activities
  -647.6000   -811   -1,276.8000   -1,035.6310   -954.6370
Cash Flow from Financing
  -1,223.9000   -1,335.7000   -1,475.6000   -1,143.8030   -1,559.5420
Decrease / Increase in Cash
  127.2000   -234.7000   304.9000   337.7890   344.0290
Employees
  166,000   168,000   179,000   191,000   198,000