2024-04-26  10:00:00 PM Chg. -10.2000 Volume Bid11:59:27 PM Ask11:59:27 PM Market Capitalization Dividend Y. P/E Ratio
1,043.9300USD -0.97% 335,739
Turnover: 140.03 mill.
965.0000Bid Size: 100 1,063.5000Ask Size: 100 61.63 bill.USD - 26.91

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  2,658.5600   2,861.5560   3,123.4310   3,343.8060   3,587.0020
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,473.3230   3,666.6580   3,946.2140   4,174.2130   4,437.6870
Inventories
  2,554.7890   2,631.0150   2,778.9760   3,009.8000   3,193.3440
Accounts Receivable
  143.9000   161.0780   197.2740   216.2510   192.0260
Cash and Cash Equivalents
  250.5600   116.3010   146.5980   46.3480   31.3150
Current Assets
  3,066.9780   3,010.0260   3,257.9750   3,397.6720   3,543.1020
Total Assets
  6,540.3010   6,676.6840   7,204.1890   7,571.8850   7,980.7890

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  2,417.1670   2,608.2310   2,936.6560   3,190.0290   3,376.4030
Long-term debt
  1,396.6150   1,390.0180   1,887.0190   2,978.3900   3,417.1220
Liabilities to Banks
  -   -   -   -   -
Provisions
  102.5000   79.8000   90.2000   85.4000   105.6000
Liabilities
  4,521.8830   4,715.3700   5,577.0530   6,918.8390   7,627.1220
Share Capital
  1.0160   .9770   .9290   .8430   .7900
Total Equity
  2,018.4180   1,961.3140   1,627.1360   653.0460   353.6670
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,540.3010   6,676.6840   7,204.1890   7,571.8850   7,980.7890

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  7,216.0810   7,966.6740   8,593.0960   8,977.7260   9,536.4280
Depreciation (total)
  194.2050   210.2560   -   -   -
Operating Result
  1,270.3740   1,514.0210   1,699.2060   1,725.4000   1,815.1840
Interest Income
  -   -   -   -   -
Income Before Taxes
  1,222.1820   1,460.3660   1,637.1910   1,637.8040   1,694.0870
Income Taxes
  444   529.1500   599.5000   504   369.6000
Minority Interests Profit
  -   -   -   -   -
Net Income
  778.1820   931.2160   1,037.6910   1,133.8040   1,324.4870

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  7.4600   9.3200   10.8700   12.8200   16.2700
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,190.4300   1,281.4760   1,454.1670   1,403.6870   1,727.5550
Cash Flow from Investing Activities
  -423.4020   -407.1880   -529.0960   -464.2230   -534.3020
Cash Flow from Financing
  -747.7860   -1,008.5470   -894.7740   -1,039.7140   -1,208.2860
Decrease / Increase in Cash
  19.2420   -134.2590   30.2970   -100.2500   -15.0330
Employees
  67,926   71,943   74,715   75,289   79,174