2024-04-18  9:59:54 PM Chg. +0.19 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
75.63USD +0.25% 69,886
Turnover: 5.29 mill.
-Bid Size: - -Ask Size: - 37.66 bill.USD 2.60% 21.67

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
  3,985.6180   3,982.1430   3,880.4420   4,377.3020   4,521.6600
Intangible Assets
  177.2270   154.8090   207.4610   1,037.5110   979.8120
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,485.9780   6,494.9770   6,667.9050   9,723.2170   10,066.9510
Inventories
  2,602.0180   2,691.8230   2,639.1740   2,995.5980   3,125.4130
Accounts Receivable
  3,398.7130   3,353.3810   3,380.9710   4,012.3930   4,073.7230
Cash and Cash Equivalents
  413.0460   5,130.0440   3,919.3000   869.5020   552.3250
Current Assets
  6,681.9720   11,494.3040   10,053.8990   8,033.4380   8,003.4530
Total Assets
  13,167.9500   17,989.2810   16,721.8040   17,756.6550   18,070.4040

 

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
  2,831.0280   2,881.9530   2,935.9820   3,971.1120   4,136.4820
Long-term debt
  2,384.1670   2,271.8250   7,336.9300   7,660.8770   7,540.7650
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  121.6000   81.6000   26.9000   161.7000   319.1000
Liabilities
  7,901.2550   12,729.0570   13,242.1960   15,375.1390   15,563.4470
Share Capital
  765.1750   765.1750   765.1750   765.1750   765.1750
Total Equity
  5,266.6950   5,260.2240   3,479.6080   2,381.5160   2,506.9570
Minority Interests
  -   -   -   -   -
Total liabilities equity
  13,167.9500   17,989.2810   16,721.8040   17,756.6550   18,070.4040

 

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
  46,516.7120   48,680.7520   50,366.9190   55,371.1390   58,727.3240
Depreciation (total)
  556.0620   553.0210   662.7100   901.9920   765.4980
Operating Result
  1,587.1220   1,229.3620   1,850.5000   2,053.1710   2,328.9740
Interest Income
  -123.7410   -254.8070   -306.1460   -302.8780   -395.4830
Income Before Taxes
  1,475.6240   1,008.1470   1,433.0070   1,766.2300   1,956.2240
Income Taxes
  544.0910   321.3740   483.3850   623.7270   525.4580
Minority Interests Profit
  -   -   -   -   -
Net Income
  931.5330   686.7730   949.6220   1,142.5030   1,430.7660

 

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
  1.5900   1.1600   1.6600   2.1000   2.7400
Dividend per Share
  1.1500   1.1900   1.2300   1.3000   1.4100

 

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
  1,492.8150   1,555.4840   1,933.1420   2,176.4250   2,158.6320
Cash Flow from Investing Activities
  -576.8380   -654.3460   -600.8280   -3,584.4610   -913.6650
Cash Flow from Financing
  -915.8580   3,897.5620   -2,404.7310   -1,619.7090   -1,410.4690
Decrease / Increase in Cash
  .7610   4,716.9980   -1,210.7440   -3,049.8490   -153.6580
Employees
  50,300   51,700   51,900   66,500   67,000