2024-05-01  10:10:00 PM Chg. -0.45 Volume Bid12:00:00 AM Ask12:00:00 AM Market Capitalization Dividend Y. P/E Ratio
114.87USD -0.39% 787,779
Turnover: 61.4 mill.
101.59Bid Size: 100 131.25Ask Size: 100 7.34 bill.USD - -

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
  2,701.7000   2,703.2100   3,147.1180   3,370.3480   4,270.7900
Intangible Assets
  811.6000   79.3180   304.1920   254.4590   247.5590
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   5,153.2740   6,692.3920   6,759.0840   8,021.8860
Inventories
  1,572.3000   1,543.3130   1,607.2560   1,675.7510   1,948.6630
Accounts Receivable
  -   1,081.9630   1,257.5050   1,376.1510   1,558.1590
Cash and Cash Equivalents
  54.1000   97.8770   81.6920   121.6650   84.8840
Current Assets
  3,085.7000   3,132.2700   3,249.9720   3,471.5120   4,072.9670
Total Assets
  8,494.2000   8,285.5440   9,942.3640   10,230.5960   12,094.8530

 

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
  0.0000   -   -   -   -
Long-term debt
  -   1,402.1350   1,196.9280   1,128.7470   1,559.8950
Liabilities to Banks
  -   -   -   -   -
Provisions
  445.8000   401.7000   388.1000   361.4000   328.1000
Liabilities
  4,023.9000   3,862.7310   5,081.5010   4,447.1090   5,027.8440
Share Capital
  .8000   .8110   .8130   .8150   .8180
Total Equity
  4,461.1000   4,422.8130   4,860.8630   5,783.4870   7,067.0090
Minority Interests
  9.2000   4.8070   6.6900   7.0360   7.8470
Total liabilities equity
  8,494.2000   8,285.5440   9,942.3640   10,230.5960   12,094.8530

 

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
  7,348.8000   7,803.4460   8,071.5630   8,959.0870   9,491.2900
Depreciation (total)
  -   345.5700   362.6470   -   -
Operating Result
  546.9000   772.7960   837.5660   1,279.9430   1,354.1730
Interest Income
  -92.2000   98.2070   71.0860   40.5470   31.1110
Income Before Taxes
  445.6000   663.8910   748.8610   1,241.1250   1,317.8570
Income Taxes
  78.4000   131.6370   131.8750   307.5590   343.1650
Minority Interests Profit
  -.5000   .2890   1.6840   3.2040   3.0540
Net Income
  348.8000   531.9650   615.3020   930.3620   971.6380

 

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
  5.1100   7.3000   7.3000   12.5500   13.0700
Dividend per Share
  0.0000   -   -   -   -

 

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
  525.2000   662.1880   911.8730   1,327.5530   1,193.5950
Cash Flow from Investing Activities
  -810   -565.6520   -1,874.2240   -672.1250   -1,240.7010
Cash Flow from Financing
  -106.8000   -25.5500   964.0830   -623.9000   -6.9950
Decrease / Increase in Cash
  -423.6000   43.8110   -16.1850   39.9730   -36.7810
Employees
  32,100   32,300   34,100   37,800   38,800