2024-05-23  9:59:57 PM Chg. -1.65 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
115.77USD -1.40% 23,028
Turnover: 2.66 mill.
-Bid Size: - -Ask Size: - 7.39 bill.USD - -

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
  2,703.2100   3,147.1180   3,370.3480   4,270.7900   4,699.9020
Intangible Assets
  79.3180   304.1920   254.4590   247.5590   254.4300
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,153.2740   6,692.3920   6,759.0840   8,021.8860   8,589.8270
Inventories
  1,543.3130   1,607.2560   1,675.7510   1,948.6630   2,287.6150
Accounts Receivable
  1,081.9630   1,257.5050   1,376.1510   1,558.1590   1,606.1590
Cash and Cash Equivalents
  97.8770   81.6920   121.6650   84.8840   119.0500
Current Assets
  3,132.2700   3,249.9720   3,471.5120   4,072.9670   4,509.2960
Total Assets
  8,285.5440   9,942.3640   10,230.5960   12,094.8530   13,099.1230

 

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
  -   -   -   -   -
Long-term debt
  1,402.1350   1,196.9280   1,128.7470   1,559.8950   1,515.6010
Liabilities to Banks
  -   -   -   -   -
Provisions
  401.7000   388.1000   361.4000   328.1000   413.7000
Liabilities
  3,862.7310   5,081.5010   4,447.1090   5,027.8440   5,659.0640
Share Capital
  .8110   .8130   .8150   .8180   .7970
Total Equity
  4,422.8130   4,860.8630   5,783.4870   7,067.0090   7,440.0590
Minority Interests
  4.8070   6.6900   7.0360   7.8470   6.2450
Total liabilities equity
  8,285.5440   9,942.3640   10,230.5960   12,094.8530   13,099.1230

 

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
  7,803.4460   8,071.5630   8,959.0870   9,491.2900   9,983.6340
Depreciation (total)
  345.5700   362.6470   -   -   -
Operating Result
  772.7960   837.5660   1,279.9430   1,354.1730   1,095.3260
Interest Income
  98.2070   71.0860   40.5470   31.1110   38.8270
Income Before Taxes
  663.8910   748.8610   1,241.1250   1,317.8570   1,049.2010
Income Taxes
  131.6370   131.8750   307.5590   343.1650   184.3460
Minority Interests Profit
  .2890   1.6840   3.2040   3.0540   3.1510
Net Income
  531.9650   615.3020   930.3620   971.6380   861.7040

 

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
  7.3000   7.3000   12.5500   13.0700   11.5300
Dividend per Share
  -   -   -   -   -

 

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
  662.1880   911.8730   1,327.5530   1,193.5950   1,181.3440
Cash Flow from Investing Activities
  -565.6520   -1,874.2240   -672.1250   -1,240.7010   -1,332.2030
Cash Flow from Financing
  -25.5500   964.0830   -623.9000   -6.9950   198.0290
Decrease / Increase in Cash
  43.8110   -16.1850   39.9730   -36.7810   34.1660
Employees
  32,300   34,100   37,800   38,800   42,100