9/27/2021  10:10:00 PM Chg. -0.95 Volume Bid10:00:21 AM Ask10:02:00 AM Market Capitalization Dividend Y. P/E Ratio
211.67USD -0.45% 829,371
Turnover: 109.9 mill.
205.33Bid Size: 100 215.10Ask Size: 100 40.54 bill.USD 1.42% 20.27

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  1,229   2,014.3000   2,681.6000   3,333.4000   3,932.8000
Intangible Assets
  871.4000   3,231.1000   3,181   3,403.8000   3,377.7000
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  -   -   -   -   -
Inventories
  1,480.9000   1,743.8000   1,827.2000   1,851.6000   1,955.1000
Accounts Receivable
  471.9000   626.2000   598.9000   732.5000   737
Cash and Cash Equivalents
  331.5000   63.9000   110.1000   83.1000   177.4000
Current Assets
  2,471.2000   2,747.2000   2,910.8000   2,977.6000   3,230
Total Assets
  7,638.1000   14,302.1000   15,144.5000   16,965   18,602.4000

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  209   295.2000   285.8000   429.3000   559.8000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  599.6000   762.6000   818.9000   1,022.2000   1,133.6000
Liabilities
  4,777.8000   9,320.8000   9,263.2000   10,273.2000   11,717.6000
Share Capital
  -   -   -   -   -
Total Equity
  2,860.3000   4,981.3000   5,881.3000   6,691.8000   6,884.8000
Minority Interests
  0.0000   0.0000   110.6000   132.2000   -6.4000
Total liabilities equity
  7,638.1000   14,302.1000   15,144.5000   16,965   18,602.4000

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  2,796.1000   4,867.7000   6,028   6,548.4000   7,331.5000
Depreciation (total)
  -   -   -   -   -
Operating Result
  522.9000   2,437.7000   1,500.2000   1,765.1000   2,399.4000
Interest Income
  -227.1000   -323.2000   -337.7000   -313.9000   -333.3000
Income Before Taxes
  516.4000   2,202.3000   1,179.6000   1,501.2000   2,093.4000
Income Taxes
  128.6000   259.2000   343.4000   440.6000   554.2000
Minority Interests Profit
  0.0000   0.0000   3.1000   -5.7000   -4.1000
Net Income
  387.8000   1,943.1000   839.3000   1,054.9000   1,535.1000

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  2.1500   10.4500   4.4000   5.4200   7.7900
Dividend per Share
  -   -   -   1.2400   1.6000

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  556.3000   826.2000   1,081   1,413.7000   1,696
Cash Flow from Investing Activities
  -206.8000   -4,863.8000   -1,015.9000   -2,207.4000   -1,461.8000
Cash Flow from Financing
  -98.7000   3,777   -16.4000   776   -134.8000
Decrease / Increase in Cash
  245.7000   -267.6000   46.2000   -27   94.3000
Employees
  4,500   6,300   7,200   9,000   8,700