2024-04-19  9:59:58 PM Chg. +0.17 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
110.21USD +0.15% 111,347
Turnover: 12.3 mill.
-Bid Size: - -Ask Size: - 66.09 bill.USD 0.77% 34.11

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  532.4000   590.7000   609.5000   711.4000   816.8000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   3,522.9000   3,608.4000   4,907.5000   5,347.9000
Inventories
  792.6000   865.6000   851.8000   928.9000   1,106.9000
Accounts Receivable
  1,001   1,123.7000   1,104.6000   1,349.3000   1,598.6000
Cash and Cash Equivalents
  886.8000   968.9000   1,737.2000   1,034.6000   1,719.1000
Current Assets
  3,157.6000   3,504.1000   3,850   3,591.2000   4,656
Total Assets
  6,168   7,027   7,458.4000   8,498.7000   10,003.9000

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  549.9000   618.4000   587.8000   678.2000   875.6000
Long-term debt
  -   2,672.3000   2,813.2000   2,635.5000   3,541.5000
Liabilities to Banks
  0.0000   38.7000   43.2000   49.3000   58.1000
Provisions
  -   -   -   -   -
Liabilities
  3,288   4,089.1000   4,180   4,775.6000   5,960.5000
Share Capital
  -   .6000   .6000   .6000   .6000
Total Equity
  2,859.5000   2,937.9000   3,278.4000   3,723.1000   4,043.4000
Minority Interests
  20.6000   30.5000   39.9000   48.2000   53.6000
Total liabilities equity
  6,168   7,027   7,458.4000   8,498.7000   10,003.9000

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  4,614.7000   5,345.5000   5,568.7000   6,286.4000   7,011.3000
Depreciation (total)
  -   168.1000   171.6000   -   -
Operating Result
  896.8000   1,034.6000   1,104.7000   1,205.2000   1,427.6000
Interest Income
  -63.6000   -80.4000   -68.3000   -72.6000   -92.3000
Income Before Taxes
  846.6000   972.5000   1,052.8000   1,141.1000   1,352.4000
Income Taxes
  207.9000   -257.3000   -280.5000   -308.5000   -691.7000
Minority Interests Profit
  -3.1000   -6.1000   -8.8000   -9.7000   -10.2000
Net Income
  635.7000   709.1000   763.5000   822.9000   650.5000

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  1.0000   1.1300   1.2350   1.3350   1.0650
Dividend per Share
  0.1530   0.2250   0.2650   0.2900   0.3500

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  769.1000   880.9000   1,030.5000   1,077.6000   1,144.2000
Cash Flow from Investing Activities
  -693.3000   -781.9000   -27.3000   -1,612.7000   -380.2000
Cash Flow from Financing
  108.6000   14.1000   -180.1000   -133.5000   -140.1000
Decrease / Increase in Cash
  196   82.1000   768.3000   -702.6000   684.5000
Employees
  44,500   50,700   50,700   62,000   70,000