2024-04-16  6:57:08 PM Chg. +20.7800 Volume Bid6:58:40 PM Ask6:58:40 PM Market Capitalization Dividend Y. P/E Ratio
1,090.0500USD +1.94% 179,061
Turnover: 71.87 mill.
1,089.2300Bid Size: 400 1,091.4600Ask Size: 400 64.25 bill.USD - 28.05

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
  3,123.4310   3,343.8060   3,587.0020   3,948.2030   4,094.9180
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,946.2140   4,174.2130   4,437.6870   6,883.4980   7,096.8550
Inventories
  2,778.9760   3,009.8000   3,193.3440   3,454.0920   3,653.1950
Accounts Receivable
  197.2740   216.2510   192.0260   214.9150   229.6790
Cash and Cash Equivalents
  146.5980   46.3480   31.3150   40.4060   465.6400
Current Assets
  3,257.9750   3,397.6720   3,543.1020   3,833.6620   4,499.7870
Total Assets
  7,204.1890   7,571.8850   7,980.7890   10,717.1600   11,596.6420

 

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
  2,936.6560   3,190.0290   3,376.4030   3,604.7220   4,184.6620
Long-term debt
  1,887.0190   2,978.3900   3,417.1220   3,890.5270   4,123.2170
Liabilities to Banks
  -   -   -   -   -
Provisions
  90.2000   85.4000   105.6000   133.3000   155.9000
Liabilities
  5,577.0530   6,918.8390   7,627.1220   10,319.8200   11,456.3840
Share Capital
  .9290   .8430   .7900   .7560   .7110
Total Equity
  1,627.1360   653.0460   353.6670   397.3400   140.2580
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,204.1890   7,571.8850   7,980.7890   10,717.1600   11,596.6420

 

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
  8,593.0960   8,977.7260   9,536.4280   10,149.9850   11,604.4930
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,699.2060   1,725.4000   1,815.1840   1,920.7260   2,419.3360
Interest Income
  -   -   -   -   -
Income Before Taxes
  1,637.1910   1,637.8040   1,694.0870   1,790.3290   2,266.4050
Income Taxes
  599.5000   504   369.6000   399.2870   514.1030
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,037.6910   1,133.8040   1,324.4870   1,391.0420   1,752.3020

 

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
  10.8700   12.8200   16.2700   18.0700   23.7400
Dividend per Share
  -   -   -   -   -

 

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
  1,454.1670   1,403.6870   1,727.5550   1,708.4790   2,836.6030
Cash Flow from Investing Activities
  -529.0960   -464.2230   -534.3020   -796.7460   -614.8950
Cash Flow from Financing
  -894.7740   -1,039.7140   -1,208.2860   -902.8110   -1,796.5770
Decrease / Increase in Cash
  30.2970   -100.2500   -15.0330   9.0910   425.2340
Employees
  74,715   75,289   79,174   82,167   77,827