2024-04-16  9:36:19 PM Chg. +0.22 Volume Bid9:36:19 PM Ask9:36:19 PM Market Capitalization Dividend Y. P/E Ratio
75.88USD +0.29% 84,574
Turnover: 6.42 mill.
75.87Bid Size: 100 75.94Ask Size: 100 37.77 bill.USD 2.60% 21.74

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  3,978.1000   3,985.6180   3,982.1430   3,880.4420   4,377.3020
Intangible Assets
  205.7000   177.2270   154.8090   207.4610   1,037.5110
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   6,485.9780   6,494.9770   6,667.9050   9,723.2170
Inventories
  2,396.2000   2,602.0180   2,691.8230   2,639.1740   2,995.5980
Accounts Receivable
  3,183.1000   3,398.7130   3,353.3810   3,380.9710   4,012.3930
Cash and Cash Equivalents
  412.3000   413.0460   5,130.0440   3,919.3000   869.5020
Current Assets
  6,207.4000   6,681.9720   11,494.3040   10,053.8990   8,033.4380
Total Assets
  12,663.9000   13,167.9500   17,989.2810   16,721.8040   17,756.6550

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  2,463.5000   2,831.0280   2,881.9530   2,935.9820   3,971.1120
Long-term debt
  -   2,384.1670   2,271.8250   7,336.9300   7,660.8770
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  266.2000   121.6000   81.6000   26.9000   161.7000
Liabilities
  7,472.2000   7,901.2550   12,729.0570   13,242.1960   15,375.1390
Share Capital
  765.2000   765.1750   765.1750   765.1750   765.1750
Total Equity
  5,191.8000   5,266.6950   5,260.2240   3,479.6080   2,381.5160
Minority Interests
  -   -   -   -   -
Total liabilities equity
  12,663.9000   13,167.9500   17,989.2810   16,721.8040   17,756.6550

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  44,411.2000   46,516.7120   48,680.7520   50,366.9190   55,371.1390
Depreciation (total)
  -   556.0620   553.0210   662.7100   901.9920
Operating Result
  1,658.5000   1,587.1220   1,229.3620   1,850.5000   2,053.1710
Interest Income
  -128.5000   -123.7410   -254.8070   -306.1460   -302.8780
Income Before Taxes
  1,547.5000   1,475.6240   1,008.1470   1,433.0070   1,766.2300
Income Taxes
  555   544.0910   321.3740   483.3850   623.7270
Minority Interests Profit
  -   -   -   -   -
Net Income
  992.4000   931.5330   686.7730   949.6220   1,142.5030

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  1.6800   1.5900   1.1600   1.6600   2.1000
Dividend per Share
  1.1100   1.1500   1.1900   1.2300   1.3000

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,511.6000   1,492.8150   1,555.4840   1,933.1420   2,176.4250
Cash Flow from Investing Activities
  -911.9000   -576.8380   -654.3460   -600.8280   -3,584.4610
Cash Flow from Financing
  -874.2000   -915.8580   3,897.5620   -2,404.7310   -1,619.7090
Decrease / Increase in Cash
  -276.6000   .7610   4,716.9980   -1,210.7440   -3,049.8490
Employees
  48,100   50,300   51,700   51,900   66,500