2024-05-02  10:15:00 PM Chg. +1.0000 Volume Bid1:59:44 AM Ask1:59:44 AM Market Capitalization Dividend Y. P/E Ratio
70.0100USD +1.45% 6.51 mill.
Turnover: 344.66 mill.
70.0400Bid Size: 100 70.6000Ask Size: 100 30.12 bill.USD - 13.81

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
  1,203.9000   1,274.1000   2,159.1000   2,279.1000   2,549.6000
Intangible Assets
  457.6000   325.8000   762.1000   628.3000   566.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,017.2000   1,978.1000   4,055.3000   4,261.9000   4,419.8000
Inventories
  729.9000   750.4000   1,030.2000   1,089.5000   1,225.2000
Accounts Receivable
  417.5000   426.4000   629.8000   701.5000   686
Cash and Cash Equivalents
  511.7000   617.6000   1,028.1000   949.2000   1,069.6000
Current Assets
  1,805.8000   1,891.5000   2,869.1000   2,933.2000   3,167.8000
Total Assets
  3,823   3,869.6000   6,924.4000   7,195.1000   7,587.6000

 

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
  378.2000   337.7000   434   548   671.7000
Long-term debt
  983   850.5000   3,068.5000   2,703.7000   2,627.6000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   17.3000   288.9000   55.1000   54.8000
Liabilities
  2,175.6000   2,237.7000   5,079.4000   4,394.1000   4,393.5000
Share Capital
  5.2000   5.3000   5.4000   5.5000   5.6000
Total Equity
  1,647.4000   1,631.9000   1,845   2,801   3,194.1000
Minority Interests
  20.9000   23.7000   21.8000   22.2000   22.5000
Total liabilities equity
  3,823   3,869.6000   6,924.4000   7,195.1000   7,587.6000

 

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
  3,161.8000   3,495.8000   3,906.9000   5,543.1000   5,878.3000
Depreciation (total)
  268.8000   357.6000   364.1000   481.9000   508.7000
Operating Result
  228.9000   261.1000   236.1000   680.9000   847.2000
Interest Income
  -32.6000   -48.6000   -140.8000   -138.2000   -122.1000
Income Before Taxes
  191.9000   219.8000   180.6000   547.5000   755
Income Taxes
  .2000   -10.8000   3.9000   265.5000   -125.1000
Minority Interests Profit
  -2.4000   -2.8000   -2.4000   -2.3000   -2.5000
Net Income
  189.7000   206.2000   182.1000   810.7000   627.4000

 

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
  0.4300   0.4900   0.4400   1.9200   1.4800
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
  481.3000   470.6000   581.2000   1,094.2000   1,274.2000
Cash Flow from Investing Activities
  -565.6000   -264.5000   -2,434.6000   -364.5000   -548.9000
Cash Flow from Financing
  91.4000   -99.8000   2,264.7000   -810.9000   -605.1000
Decrease / Increase in Cash
  2.2000   105.9000   410.5000   -78.9000   120.5000
Employees
  -   -   32,000   34,000   35,700