2024-05-31  9:59:59 PM Chg. +4.40 Volume Bid10:25:00 PM Ask10:25:00 PM Market Capitalization Dividend Y. P/E Ratio
285.23USD +1.57% 31,327
Turnover: 4.15 mill.
-Bid Size: - -Ask Size: - 30.76 bill.USD 1.44% 28.11

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  721   847.5760   962.3080   1,044.5030   1,134.4640
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  760.5810   885.3950   1,157.1330   1,213.4010   1,290.8630
Inventories
  1,115.4500   1,284.3750   1,369.6560   1,453.2080   1,589.5420
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  51.1340   63.8130   53.9160   109.1480   86.2990
Current Assets
  1,273.9900   1,485.4310   1,517.8090   1,655.3680   1,794.3990
Total Assets
  2,034.5710   2,370.8260   2,674.9420   2,868.7690   3,085.2620

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  370.8230   427.2490   519.5220   576.5680   619.9810
Long-term debt
  4.9570   166.9920   289.7690   433.6860   410.3700
Liabilities to Banks
  0.0000   150   263.9000   401.1000   381.1000
Provisions
  12.4000   5.4000   5.5000   10.8000   1.8000
Liabilities
  741.0100   977.5320   1,221.7240   1,450.0960   1,523.4420
Share Capital
  1.3420   1.3520   1.3600   1.3630   1.3750
Total Equity
  1,293.5610   1,393.2940   1,453.2180   1,418.6730   1,561.8200
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,034.5710   2,370.8260   2,674.9420   2,868.7690   3,085.2620

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  5,711.7150   6,226.5070   6,779.5790   7,256.3820   7,911.0460
Depreciation (total)
  114.6350   123.5690   142.9580   165.8340   177.3510
Operating Result
  589.4720   650.5080   694.0800   686.3820   701.7370
Interest Income
  1.8850   2.8910   5.8100   13.8590   18.3520
Income Before Taxes
  587.5870   647.6170   688.2700   672.5230   683.3850
Income Taxes
  216.7020   237.2220   251.1500   249.9240   151.0280
Minority Interests Profit
  -   -   -   -   -
Net Income
  370.8850   410.3950   437.1200   422.5990   532.3570

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  2.6900   3.0300   3.2900   3.3100   4.3400
Dividend per Share
  0.6100   0.7600   0.9200   1.0500   1.2000

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  409.1780   429.1800   639.0400   631.4500   694.3940
Cash Flow from Investing Activities
  -160.2820   -235.9120   -369.2650   -237.9560   -276.3140
Cash Flow from Financing
  -340.5050   -180.5890   -279.6720   -338.2620   -440.9290
Decrease / Increase in Cash
  -91.6090   12.6790   -9.8970   55.2320   -22.8490
Employees
  21,100   23,000   26,000   28,000   29,000