2024-04-24  10:00:00 PM Chg. +0.3500 Volume Bid1:59:47 AM Ask1:59:47 AM Market Capitalization Dividend Y. P/E Ratio
1,092.7000USD +0.03% 461,772
Turnover: 170.72 mill.
1,042.0000Bid Size: 100 1,049.0000Ask Size: 100 64.51 bill.USD - 28.16

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  1,930.1000   2,093.8000   2,211.6000   2,425.1000   2,658.5600
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   3,473.3230
Inventories
  2,023.5000   1,985.7000   2,276.3000   2,375   2,554.7890
Accounts Receivable
  121.8000   135.1000   123   131.5000   143.9000
Cash and Cash Equivalents
  29.7000   361.6000   248.1000   231.3000   250.5600
Current Assets
  2,301.3000   2,607.6000   2,732.9000   2,835.2000   3,066.9780
Total Assets
  5,047.8000   5,500.5000   5,749.2000   6,067.2000   6,540.3010

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  895.7000   1,279.3000   1,929.1000   2,056.5000   2,417.1670
Long-term debt
  -   -   -   -   1,396.6150
Liabilities to Banks
  -   -   -   -   -
Provisions
  68.7000   90.9000   99   100.9000   102.5000
Liabilities
  1,838.2000   2,655.6000   3,640.9000   4,100.8000   4,521.8830
Share Capital
  -   -   -   -   1.0160
Total Equity
  3,209.7000   2,844.9000   2,108.3000   1,966.3000   2,018.4180
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,047.8000   5,500.5000   5,749.2000   6,067.2000   6,540.3010

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  5,397.5000   5,788.8000   6,182.2000   6,649.2000   7,216.0810
Depreciation (total)
  -   -   -   -   194.2050
Operating Result
  712.8000   866.8000   977.4000   1,103.5000   1,270.3740
Interest Income
  -37.4000   -26   -37.8000   -47.1000   -
Income Before Taxes
  689.4000   815.8000   941.5000   1,058.9000   1,222.1820
Income Taxes
  270   308.1000   355.8000   388.7000   444
Minority Interests Profit
  -   -   -   -   -
Net Income
  419.4000   507.7000   585.7000   670.3000   778.1820

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  3.0200   3.7700   4.8300   6.1400   7.4600
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   -

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  703.7000   1,119   1,251.6000   908   1,190.4300
Cash Flow from Investing Activities
  -351.3000   -319.7000   -317.4000   -388.8000   -423.4020
Cash Flow from Financing
  -349.6000   -467.5000   -1,047.6000   -536.1000   -747.7860
Decrease / Increase in Cash
  2.8000   331.8000   -113.4000   -16.8000   19.2420
Employees
  47,142   49,148   53,615   62,533   67,926