2024-04-25  10:00:00 PM Chg. -38.5700 Volume Bid12:31:35 AM Ask12:31:35 AM Market Capitalization Dividend Y. P/E Ratio
1,054.1300USD -3.53% 917,937
Turnover: 429.01 mill.
1,030.0000Bid Size: 100 1,054.1300Ask Size: 200 62.23 bill.USD - 27.17

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  2,861.5560   3,123.4310   3,343.8060   3,587.0020   3,948.2030
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,666.6580   3,946.2140   4,174.2130   4,437.6870   6,883.4980
Inventories
  2,631.0150   2,778.9760   3,009.8000   3,193.3440   3,454.0920
Accounts Receivable
  161.0780   197.2740   216.2510   192.0260   214.9150
Cash and Cash Equivalents
  116.3010   146.5980   46.3480   31.3150   40.4060
Current Assets
  3,010.0260   3,257.9750   3,397.6720   3,543.1020   3,833.6620
Total Assets
  6,676.6840   7,204.1890   7,571.8850   7,980.7890   10,717.1600

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  2,608.2310   2,936.6560   3,190.0290   3,376.4030   3,604.7220
Long-term debt
  1,390.0180   1,887.0190   2,978.3900   3,417.1220   3,890.5270
Liabilities to Banks
  -   -   -   -   -
Provisions
  79.8000   90.2000   85.4000   105.6000   133.3000
Liabilities
  4,715.3700   5,577.0530   6,918.8390   7,627.1220   10,319.8200
Share Capital
  .9770   .9290   .8430   .7900   .7560
Total Equity
  1,961.3140   1,627.1360   653.0460   353.6670   397.3400
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,676.6840   7,204.1890   7,571.8850   7,980.7890   10,717.1600

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  7,966.6740   8,593.0960   8,977.7260   9,536.4280   10,149.9850
Depreciation (total)
  210.2560   -   -   -   -
Operating Result
  1,514.0210   1,699.2060   1,725.4000   1,815.1840   1,920.7260
Interest Income
  -   -   -   -   -
Income Before Taxes
  1,460.3660   1,637.1910   1,637.8040   1,694.0870   1,790.3290
Income Taxes
  529.1500   599.5000   504   369.6000   399.2870
Minority Interests Profit
  -   -   -   -   -
Net Income
  931.2160   1,037.6910   1,133.8040   1,324.4870   1,391.0420

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  9.3200   10.8700   12.8200   16.2700   18.0700
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,281.4760   1,454.1670   1,403.6870   1,727.5550   1,708.4790
Cash Flow from Investing Activities
  -407.1880   -529.0960   -464.2230   -534.3020   -796.7460
Cash Flow from Financing
  -1,008.5470   -894.7740   -1,039.7140   -1,208.2860   -902.8110
Decrease / Increase in Cash
  -134.2590   30.2970   -100.2500   -15.0330   9.0910
Employees
  71,943   74,715   75,289   79,174   82,167