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

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
  1,692.9000   2,701.7000   2,703.2100   3,147.1180   3,370.3480
Intangible Assets
  553.8000   811.6000   79.3180   304.1920   254.4590
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   5,153.2740   6,692.3920   6,759.0840
Inventories
  1,133.7000   1,572.3000   1,543.3130   1,607.2560   1,675.7510
Accounts Receivable
  -   -   1,081.9630   1,257.5050   1,376.1510
Cash and Cash Equivalents
  477.7000   54.1000   97.8770   81.6920   121.6650
Current Assets
  2,550   3,085.7000   3,132.2700   3,249.9720   3,471.5120
Total Assets
  6,303.7000   8,494.2000   8,285.5440   9,942.3640   10,230.5960

 

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
  387.9000   0.0000   -   -   -
Long-term debt
  -   -   1,402.1350   1,196.9280   1,128.7470
Liabilities to Banks
  -   -   -   -   -
Provisions
  336.1000   445.8000   401.7000   388.1000   361.4000
Liabilities
  2,584.1000   4,023.9000   3,862.7310   5,081.5010   4,447.1090
Share Capital
  .8000   .8000   .8110   .8130   .8150
Total Equity
  3,719.6000   4,461.1000   4,422.8130   4,860.8630   5,783.4870
Minority Interests
  0.0000   9.2000   4.8070   6.6900   7.0360
Total liabilities equity
  6,303.7000   8,494.2000   8,285.5440   9,942.3640   10,230.5960

 

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
  5,788   7,348.8000   7,803.4460   8,071.5630   8,959.0870
Depreciation (total)
  -   -   345.5700   362.6470   -
Operating Result
  379.5000   546.9000   772.7960   837.5660   1,279.9430
Interest Income
  -74.7000   -92.2000   98.2070   71.0860   40.5470
Income Before Taxes
  304.5000   445.6000   663.8910   748.8610   1,241.1250
Income Taxes
  53.6000   78.4000   131.6370   131.8750   307.5590
Minority Interests Profit
  -.6000   -.5000   .2890   1.6840   3.2040
Net Income
  250.3000   348.8000   531.9650   615.3020   930.3620

 

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
  3.6300   5.1100   7.3000   7.3000   12.5500
Dividend per Share
  0.0000   0.0000   -   -   -

 

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
  587.6000   525.2000   662.1880   911.8730   1,327.5530
Cash Flow from Investing Activities
  -215.3000   -810   -565.6520   -1,874.2240   -672.1250
Cash Flow from Financing
  -216.8000   -106.8000   -25.5500   964.0830   -623.9000
Decrease / Increase in Cash
  165.7000   -423.6000   43.8110   -16.1850   39.9730
Employees
  25,100   32,100   32,300   34,100   37,800