13/11/2024  22:10:00 Chg. -1.53 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
605.26USD -0.25% 507,122
Turnover: 116.48 mill.
592.32Bid Size: 100 650.00Ask Size: 500 36.99 bill.USD 0.46% 32.06

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
  1,799.2000   3,402.7700   3,156   3,423.3950   3,592.8130
Intangible Assets
  48.6000   -   -   69.1100   67.2330
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   6,175.5760   5,879.5640   6,214.5200   6,361.3510
Inventories
  347.3000   484.9190   469.1410   521.6240   600.5910
Accounts Receivable
  245.4000   421.0010   410.9210   457.9100   487.2400
Cash and Cash Equivalents
  42.4000   108.6510   168.4090   50.0380   1,446.3640
Current Assets
  755.4000   1,288.8160   1,082.1680   1,086.3850   2,631.1600
Total Assets
  3,259.8000   7,464.3920   6,961.7320   7,300.9050   8,992.5110

 

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
  103.6000   202.4760   164.7180   178.5980   183.6380
Long-term debt
  -   1,571.0590   1,553.6490   1,506.1530   2,727.2940
Liabilities to Banks
  -   -   -   -   -
Provisions
  282   734.8000   593.7000   663   423.8000
Liabilities
  1,684.9000   3,111.6440   2,901.5550   3,158.3150   4,310.0340
Share Capital
  .5000   .6710   .6430   .6300   .6280
Total Equity
  1,574.9000   4,352.7480   4,060.1770   4,142.5900   4,682.4770
Minority Interests
  37   1.5820   2.8930   2.6120   2.8770
Total liabilities equity
  3,259.8000   7,464.3920   6,961.7320   7,300.9050   8,992.5110

 

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
  2,155.6000   2,957.9510   3,539.5700   3,818.7490   3,965.5940
Depreciation (total)
  -   222.7460   263.5870   -   -
Operating Result
  218   314.8730   479.4160   667.3210   700.3810
Interest Income
  -53.5000   66.0570   76.2870   81.6770   91.4870
Income Before Taxes
  164.2000   249.1780   413.8010   607.0280   618.9280
Income Taxes
  44   94.8470   124.8630   181.5840   -94.4570
Minority Interests Profit
  1.9000   -1.3070   .1460   .0580   .0430
Net Income
  121.3000   155.6010   288.7920   425.3860   713.3420

 

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
  2.6200   2.7300   4.3100   6.6600   11.3000
Dividend per Share
  1.6000   1.6000   1.6000   1.6400   1.7200

 

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
  309   381.6580   573.1510   678.6540   657.8780
Cash Flow from Investing Activities
  -214.5000   -49.3250   88.5460   -555.3130   -386.4790
Cash Flow from Financing
  -77.4000   -266.1190   -601.9390   -241.7120   1,124.9270
Decrease / Increase in Cash
  17   66.2140   59.7580   -118.3710   1,396.3260
Employees
  5,036   7,193   7,300   8,111   8,406