12/9/2019  9:59:50 PM Chg. -0.13 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
86.27USD -0.15% 211,235
Turnover: 18.24 mill.
-Bid Size: - -Ask Size: - 101.94 bill.USD 1.73% 29.26

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
  2,416.5000   2,355   2,658.9000   3,200.5000   3,519
Intangible Assets
  70.8000   111.9000   0.0000   274.8000   273.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  543.3000   965.8000   1,241.5000   1,111.2000   1,090.9000
Accounts Receivable
  302.7000   386.5000   485.9000   561.4000   631
Cash and Cash Equivalents
  1,164   1,148.1000   1,188.6000   2,575.7000   1,708.4000
Current Assets
  2,756.4000   3,794.9000   4,199.6000   5,471.4000   4,168.7000
Total Assets
  6,385.9000   7,360.4000   8,219.2000   11,516.7000   10,752.9000

 

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
  282.6000   540   398.1000   491.7000   533.7000
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   1,133.8000   1,269.3000   1,514.4000
Liabilities
  2,703.6000   2,973.1000   3,104.7000   7,034.4000   5,479.2000
Share Capital
  .7000   .7000   .7000   .8000   .7000
Total Equity
  3,674.7000   4,384.9000   5,109   4,480.2000   5,272
Minority Interests
  7.6000   2.4000   5.5000   2.1000   1.7000
Total liabilities equity
  6,385.9000   7,360.4000   8,219.2000   11,516.7000   10,752.9000

 

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
  10,707.4000   11,700.4000   13,299.5000   14,892.2000   16,447.8000
Depreciation (total)
  510.4000   523.3000   550.3000   621.4000   709.6000
Operating Result
  1,419.4000   1,728.5000   1,997.4000   -325.4000   3,081.1000
Interest Income
  -   -   61.7000   95.5000   78.6000
Income Before Taxes
  1,437   1,811.1000   2,059.1000   -229.9000   3,159.7000
Income Taxes
  488.7000   563.1000   674.4000   -238.7000   1,092
Minority Interests Profit
  -2.7000   -2.3000   -.9000   -.5000   .4000
Net Income
  945.6000   1,245.7000   1,383.8000   8.3000   2,068.1000

 

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
  0.6400   0.8300   0.9200   0.0100   1.3800
Dividend per Share
  0.1800   0.2800   0.3600   0.4450   0.5500

 

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
  1,704.9000   1,612.4000   1,750.3000   2,908.3000   607.8000
Cash Flow from Investing Activities
  -789.5000   -1,019.5000   -974   -1,411.2000   -817.7000
Cash Flow from Financing
  -346   -608   -745.5000   -108.2000   -623.3000
Decrease / Increase in Cash
  564.2000   -15.9000   40.5000   1,387.1000   -867.3000
Employees
  137,000   149,000   160,000   182,000   191,000