2024-04-17  9:59:54 PM Chg. -0.39 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
75.45USD -0.51% 78,340
Turnover: 5.89 mill.
-Bid Size: - -Ask Size: - 37.56 bill.USD 2.61% 21.62

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  3,883.8000   3,978.1000   3,985.6180   3,982.1430   3,880.4420
Intangible Assets
  113.6000   205.7000   177.2270   154.8090   207.4610
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   6,485.9780   6,494.9770   6,667.9050
Inventories
  2,178.8000   2,396.2000   2,602.0180   2,691.8230   2,639.1740
Accounts Receivable
  2,966.6000   3,183.1000   3,398.7130   3,353.3810   3,380.9710
Cash and Cash Equivalents
  688.9000   412.3000   413.0460   5,130.0440   3,919.3000
Current Assets
  6,084.8000   6,207.4000   6,681.9720   11,494.3040   10,053.8990
Total Assets
  12,095   12,663.9000   13,167.9500   17,989.2810   16,721.8040

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  2,209.5000   2,463.5000   2,831.0280   2,881.9530   2,935.9820
Long-term debt
  -   -   2,384.1670   2,271.8250   7,336.9300
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  115.2000   266.2000   121.6000   81.6000   26.9000
Liabilities
  7,410   7,472.2000   7,901.2550   12,729.0570   13,242.1960
Share Capital
  765.2000   765.2000   765.1750   765.1750   765.1750
Total Equity
  4,685   5,191.8000   5,266.6950   5,260.2240   3,479.6080
Minority Interests
  -   -   -   -   -
Total liabilities equity
  12,095   12,663.9000   13,167.9500   17,989.2810   16,721.8040

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  42,380.9000   44,411.2000   46,516.7120   48,680.7520   50,366.9190
Depreciation (total)
  -   -   556.0620   553.0210   662.7100
Operating Result
  1,890.6000   1,658.5000   1,587.1220   1,229.3620   1,850.5000
Interest Income
  -113.4000   -128.5000   -123.7410   -254.8070   -306.1460
Income Before Taxes
  1,784   1,547.5000   1,475.6240   1,008.1470   1,433.0070
Income Taxes
  662.4000   555   544.0910   321.3740   483.3850
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,121.6000   992.4000   931.5330   686.7730   949.6220

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  1.9100   1.6800   1.5900   1.1600   1.6600
Dividend per Share
  1.0700   1.1100   1.1500   1.1900   1.2300

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,404.2000   1,511.6000   1,492.8150   1,555.4840   1,933.1420
Cash Flow from Investing Activities
  -903.6000   -911.9000   -576.8380   -654.3460   -600.8280
Cash Flow from Financing
  -442.6000   -874.2000   -915.8580   3,897.5620   -2,404.7310
Decrease / Increase in Cash
  49.1000   -276.6000   .7610   4,716.9980   -1,210.7440
Employees
  47,800   48,100   50,300   51,700   51,900