2024-05-03  10:10:00 PM Chg. +2.04 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
197.92USD +1.04% 3.4 mill.
Turnover: 422.69 mill.
197.95Bid Size: 500 200.00Ask Size: 100 40.03 bill.USD 2.25% 21.26

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
  1,674.1000   1,805.3000   2,151.9010   2,240.4600   2,177.2480
Intangible Assets
  214.7000   195.2000   294.8410   379.3050   492.7370
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   3,382.4690   3,495.7730   3,707.5550
Inventories
  633.3000   659.5000   801.0360   750.9700   745.6780
Accounts Receivable
  461.4000   477.9000   596.9400   599.0730   581.3810
Cash and Cash Equivalents
  728.3000   1,118.5000   374.8540   346.5290   296.9670
Current Assets
  2,113.5000   2,487.3000   2,247.0470   1,848.5980   1,816.7780
Total Assets
  4,754.8000   5,357.5000   5,629.5160   5,344.3710   5,524.3330

 

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
  442   461.5000   482.0170   474.2660   522.5360
Long-term debt
  -   -   1,548.9630   1,557.0910   2,347.4550
Liabilities to Banks
  118.2000   166   384.7000   363.5000   632.5000
Provisions
  686.6000   803.9000   912.9000   910.2000   790.6000
Liabilities
  3,706.5000   3,741.4000   4,109.9860   4,296.9090   4,696.6460
Share Capital
  359.9000   359.9000   299.2810   -   -
Total Equity
  1,036.7000   1,604.8000   1,519.5300   1,047.4620   827.6870
Minority Interests
  11.6000   11.2000   64.4680   49.4650   41.8310
Total liabilities equity
  4,754.8000   5,357.5000   5,629.5160   5,344.3710   5,524.3330

 

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
  6,644.3000   7,146.1000   7,421.7680   7,386.6260   7,440.1810
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,111.1000   1,339.7000   1,392.2610   1,037.7590   1,205.7830
Interest Income
  -95.9000   -88.4000   83.5320   105.7730   90.1430
Income Before Taxes
  1,015.6000   1,251.3000   1,306.0430   901.8470   1,099.4810
Income Taxes
  354.6000   430.8000   459.1310   388.8960   379.4370
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  660.9000   820.5000   846.9120   512.9510   720.0440

 

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
  3.0100   3.7600   3.9100   2.4000   3.4500
Dividend per Share
  1.5600   1.8100   2.0400   -   -

 

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
  1,094.8000   1,188.4000   838.2210   1,214.4560   983.4750
Cash Flow from Investing Activities
  -473.4000   -351.6000   -862.5730   -477.2550   -595.4540
Cash Flow from Financing
  -586.9000   -446.6000   -719.3020   -755.1620   -434.4430
Decrease / Increase in Cash
  34.6000   390.2000   -743.6540   -28.3250   -49.5620
Employees
  12,100   12,600   22,450   20,710   17,980