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

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  2,093.8000   2,211.6000   2,425.1000   2,658.5600   2,861.5560
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   3,473.3230   3,666.6580
Inventories
  1,985.7000   2,276.3000   2,375   2,554.7890   2,631.0150
Accounts Receivable
  135.1000   123   131.5000   143.9000   161.0780
Cash and Cash Equivalents
  361.6000   248.1000   231.3000   250.5600   116.3010
Current Assets
  2,607.6000   2,732.9000   2,835.2000   3,066.9780   3,010.0260
Total Assets
  5,500.5000   5,749.2000   6,067.2000   6,540.3010   6,676.6840

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  1,279.3000   1,929.1000   2,056.5000   2,417.1670   2,608.2310
Long-term debt
  -   -   -   1,396.6150   1,390.0180
Liabilities to Banks
  -   -   -   -   -
Provisions
  90.9000   99   100.9000   102.5000   79.8000
Liabilities
  2,655.6000   3,640.9000   4,100.8000   4,521.8830   4,715.3700
Share Capital
  -   -   -   1.0160   .9770
Total Equity
  2,844.9000   2,108.3000   1,966.3000   2,018.4180   1,961.3140
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,500.5000   5,749.2000   6,067.2000   6,540.3010   6,676.6840

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  5,788.8000   6,182.2000   6,649.2000   7,216.0810   7,966.6740
Depreciation (total)
  -   -   -   194.2050   210.2560
Operating Result
  866.8000   977.4000   1,103.5000   1,270.3740   1,514.0210
Interest Income
  -26   -37.8000   -47.1000   -   -
Income Before Taxes
  815.8000   941.5000   1,058.9000   1,222.1820   1,460.3660
Income Taxes
  308.1000   355.8000   388.7000   444   529.1500
Minority Interests Profit
  -   -   -   -   -
Net Income
  507.7000   585.7000   670.3000   778.1820   931.2160

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  3.7700   4.8300   6.1400   7.4600   9.3200
Dividend per Share
  0.0000   0.0000   0.0000   -   -

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,119   1,251.6000   908   1,190.4300   1,281.4760
Cash Flow from Investing Activities
  -319.7000   -317.4000   -388.8000   -423.4020   -407.1880
Cash Flow from Financing
  -467.5000   -1,047.6000   -536.1000   -747.7860   -1,008.5470
Decrease / Increase in Cash
  331.8000   -113.4000   -16.8000   19.2420   -134.2590
Employees
  49,148   53,615   62,533   67,926   71,943