4/19/2021  9:59:57 PM Chg. -0.92 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
369.55USD -0.25% 53,632
Turnover: 19.84 mill.
-Bid Size: - -Ask Size: - 163.54 bill.USD 3.44% 40.83

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
  17,043   18,161   19,681   20,890   21,807
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  8,969   9,834   11,040   11,395   12,242
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  3,379   4,546   6,055   8,384   12,277
Current Assets
  15,218   17,317   20,289   23,485   28,120
Total Assets
  33,163   36,347   40,830   45,400   55,556

 

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
  7,612   9,608   11,237   11,679   14,172
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  20,831   25,268   27,727   29,816   36,851
Share Capital
  -   -   -   -   -
Total Equity
  12,079   10,778   12,799   15,243   18,284
Minority Interests
  253   301   304   341   421
Total liabilities equity
  33,163   36,347   40,830   45,400   55,556

 

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
  116,073   126,172   138,434   149,351   163,220
Depreciation (total)
  -   -   -   -   -
Operating Result
  3,672   4,111   4,480   4,737   5,435
Interest Income
  -53   -72   -38   28   -68
Income Before Taxes
  3,619   4,039   4,442   4,765   5,367
Income Taxes
  1,243   1,325   1,263   1,061   1,308
Minority Interests Profit
  -26   -35   -45   -45   -57
Net Income
  2,350   2,679   3,134   3,659   4,002

 

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
  5.3600   6.1100   7.1500   8.3200   9.0500
Dividend per Share
  1.7000   8.9000   2.1400   2.4400   12.7000

 

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
  3,292   6,726   5,774   6,356   8,861
Cash Flow from Investing Activities
  -2,345   -2,366   -2,947   -2,865   -3,891
Cash Flow from Financing
  -2,419   -3,218   -1,281   -1,147   -1,147
Decrease / Increase in Cash
  -1,422   1,167   1,509   2,329   3,893
Employees
  218,000   231,000   245,000   254,000   273,000