2024-04-29  9:41:41 PM Chg. -3.03 Volume Bid9:42:12 PM Ask9:42:12 PM Market Capitalization Dividend Y. P/E Ratio
601.96USD -0.50% 370,113
Turnover: 97.78 mill.
601.76Bid Size: 400 602.43Ask Size: 400 37.22 bill.USD 0.47% 31.89

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
  3,402.7700   3,156   3,423.3950   3,592.8130   5,157.2290
Intangible Assets
  -   -   69.1100   67.2330   501.2820
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,175.5760   5,879.5640   6,214.5200   6,361.3510   8,185.6030
Inventories
  484.9190   469.1410   521.6240   600.5910   663.0350
Accounts Receivable
  421.0010   410.9210   457.9100   487.2400   523.2760
Cash and Cash Equivalents
  108.6510   168.4090   50.0380   1,446.3640   44.8920
Current Assets
  1,288.8160   1,082.1680   1,086.3850   2,631.1600   1,365.8160
Total Assets
  7,464.3920   6,961.7320   7,300.9050   8,992.5110   9,551.4190

 

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
  202.4760   164.7180   178.5980   183.6380   210.8080
Long-term debt
  1,571.0590   1,553.6490   1,506.1530   2,727.2940   2,730.4390
Liabilities to Banks
  -   -   -   -   -
Provisions
  734.8000   593.7000   663   423.8000   715.5000
Liabilities
  3,111.6440   2,901.5550   3,158.3150   4,310.0340   4,602.0070
Share Capital
  .6710   .6430   .6300   .6280   .6240
Total Equity
  4,352.7480   4,060.1770   4,142.5900   4,682.4770   4,949.4120
Minority Interests
  1.5820   2.8930   2.6120   2.8770   3.0490
Total liabilities equity
  7,464.3920   6,961.7320   7,300.9050   8,992.5110   9,551.4190

 

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
  2,957.9510   3,539.5700   3,818.7490   3,965.5940   4,244.2650
Depreciation (total)
  222.7460   263.5870   -   -   -
Operating Result
  314.8730   479.4160   667.3210   700.3810   690.7370
Interest Income
  66.0570   76.2870   81.6770   91.4870   137.0690
Income Before Taxes
  249.1780   413.8010   607.0280   618.9280   576.0810
Income Taxes
  94.8470   124.8630   181.5840   -94.4570   105.7050
Minority Interests Profit
  -1.3070   .1460   .0580   .0430   .3780
Net Income
  155.6010   288.7920   425.3860   713.3420   469.9980

 

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
  2.7300   4.3100   6.6600   11.3000   7.4600
Dividend per Share
  1.6000   1.6000   1.6400   1.7200   1.8400

 

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
  381.6580   573.1510   678.6540   657.8780   705.1480
Cash Flow from Investing Activities
  -49.3250   88.5460   -555.3130   -386.4790   -1,948.2060
Cash Flow from Financing
  -266.1190   -601.9390   -241.7120   1,124.9270   -158.4140
Decrease / Increase in Cash
  66.2140   59.7580   -118.3710   1,396.3260   -1,401.4720
Employees
  7,193   7,300   8,111   8,406   8,714