2024-04-29  9:04:55 PM Chg. -0.17 Volume Bid9:04:55 PM Ask- Market Capitalization Dividend Y. P/E Ratio
26.98USD -0.63% 7,276
Turnover: 197,386.26
26.87Bid Size: 100 -Ask Size: - 2.22 bill.USD 3.91% 20.68

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  4,159.1000   4,299   4,770.6000   4,902.9000   5,348
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   1,068.4000   943.1000
Accounts Receivable
  385.9000   390   372.7000   405.3000   369.9000
Cash and Cash Equivalents
  351.1000   573   428.5000   887.9000   786
Current Assets
  -   -   -   -   -
Total Assets
  6,121   6,669.9000   7,313.4000   8,733.8000   8,885.9000

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  -   -   -   295.4000   216.8000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  4,172.7000   4,532.3000   4,564.3000   5,336.4000   4,837.2000
Share Capital
  81.7000   81.7000   81.7000   155.7000   1.5000
Total Equity
  1,948.3000   2,137.6000   2,749.1000   3,397.4000   4,048.7000
Minority Interests
  84.5000   84.6000   347   401.5000   394.8000
Total liabilities equity
  6,121   6,669.9000   7,313.4000   8,733.8000   8,885.9000

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  2,938.3000   3,811.9000   4,365.3000   6,170   6,392.7000
Depreciation (total)
  -   -   -   244.6000   266.4000
Operating Result
  426.8000   574.8000   772.9000   1,251   1,438.9000
Interest Income
  -183.8000   -193.2000   -185.2000   -191.5000   -192.5000
Income Before Taxes
  239   385.9000   590.5000   1,064.1000   1,252
Income Taxes
  92.2000   134   204.4000   354.8000   426
Minority Interests Profit
  -3.5000   1.5000   -16.9000   31.1000   29.5000
Net Income
  142.2000   255.2000   375.5000   678.2000   796.5000

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  0.8900   1.6000   2.3800   4.3500   5.1400
Dividend per Share
  0.1750   0.2100   0.2700   0.3750   0.4300

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  110.9000   527.4000   662.2000   819.2000   939.7000
Cash Flow from Investing Activities
  -85   -311.4000   -818   -814.7000   -511.3000
Cash Flow from Financing
  -28.8000   5.9000   11.3000   454.9000   -530.3000
Decrease / Increase in Cash
  -2.9000   221.9000   -144.5000   459.4000   -101.9000
Employees
  13,390   15,490   18,460   22,070   22,030