5/31/2024  10:00:00 PM Chg. +4.4900 Volume Bid1:49:57 AM Ask1:49:57 AM Market Capitalization Dividend Y. P/E Ratio
285.2900USD +1.60% 1.32 mill.
Turnover: 247.86 mill.
269.2900Bid Size: 400 286.0300Ask Size: 100 30.76 bill.USD 1.44% 28.11

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  962.3080   1,044.5030   1,134.4640   1,163.9560   1,248.9600
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,157.1330   1,213.4010   1,290.8630   3,501.3810   3,790.4310
Inventories
  1,369.6560   1,453.2080   1,589.5420   1,602.7810   1,783.2700
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  53.9160   109.1480   86.2990   84.2410   1,341.7560
Current Assets
  1,517.8090   1,655.3680   1,794.3990   1,787.8870   3,258.6850
Total Assets
  2,674.9420   2,868.7690   3,085.2620   5,289.2680   7,049.1160

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  519.5220   576.5680   619.9810   643.0360   976.0960
Long-term debt
  289.7690   433.6860   410.3700   396.8890   1,017.3960
Liabilities to Banks
  263.9000   401.1000   381.1000   366.5000   984.3000
Provisions
  5.5000   10.8000   1.8000   6.2000   19.9000
Liabilities
  1,221.7240   1,450.0960   1,523.4420   3,722.1450   5,125.2760
Share Capital
  1.3600   1.3630   1.3750   1.3890   1.4010
Total Equity
  1,453.2180   1,418.6730   1,561.8200   1,567.1230   1,923.8400
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,674.9420   2,868.7690   3,085.2620   5,289.2680   7,049.1160

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  6,779.5790   7,256.3820   7,911.0460   8,351.9310   10,620.3520
Depreciation (total)
  142.9580   165.8340   177.3510   195.9780   217.1240
Operating Result
  694.0800   686.3820   701.7370   743.2200   996.9280
Interest Income
  5.8100   13.8590   18.3520   19.8430   28.7810
Income Before Taxes
  688.2700   672.5230   683.3850   723.3770   968.1470
Income Taxes
  251.1500   249.9240   151.0280   161.0230   219.1890
Minority Interests Profit
  -   -   -   -   -
Net Income
  437.1200   422.5990   532.3570   562.3540   748.9580

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  3.2900   3.3100   4.3400   4.7000   6.4400
Dividend per Share
  0.9200   1.0500   1.2000   1.3600   1.5000

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  639.0400   631.4500   694.3940   811.7160   1,394.5150
Cash Flow from Investing Activities
  -369.2650   -237.9560   -276.3140   -214.9610   -292.2100
Cash Flow from Financing
  -279.6720   -338.2620   -440.9290   -598.8130   155.2100
Decrease / Increase in Cash
  -9.8970   55.2320   -22.8490   -2.0580   1,257.5150
Employees
  26,000   28,000   29,000   32,000   41,000