2024-10-31  9:00:00 PM Chg. -3.1400 Volume Bid12:57:27 AM Ask12:57:27 AM Market Capitalization Dividend Y. P/E Ratio
70.4900USD -4.26% 9.98 mill.
Turnover: 478.6 mill.
70.5000Bid Size: 400 71.3000Ask Size: 200 30.01 bill.USD - 13.90

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  1,274.1000   2,159.1000   2,279.1000   2,549.6000   2,591.6000
Intangible Assets
  325.8000   762.1000   628.3000   566.4000   590.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,978.1000   4,055.3000   4,261.9000   4,419.8000   5,405.5000
Inventories
  750.4000   1,030.2000   1,089.5000   1,225.2000   1,232.4000
Accounts Receivable
  426.4000   629.8000   701.5000   686   705
Cash and Cash Equivalents
  617.6000   1,028.1000   949.2000   1,069.6000   894.2000
Current Assets
  1,891.5000   2,869.1000   2,933.2000   3,167.8000   3,020
Total Assets
  3,869.6000   6,924.4000   7,195.1000   7,587.6000   8,425.5000

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  337.7000   434   548   671.7000   543.6000
Long-term debt
  850.5000   3,068.5000   2,703.7000   2,627.6000   2,876.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  17.3000   288.9000   55.1000   54.8000   60.2000
Liabilities
  2,237.7000   5,079.4000   4,394.1000   4,393.5000   5,101.4000
Share Capital
  5.3000   5.4000   5.5000   5.6000   5.7000
Total Equity
  1,631.9000   1,845   2,801   3,194.1000   3,324.1000
Minority Interests
  23.7000   21.8000   22.2000   22.5000   22.4000
Total liabilities equity
  3,869.6000   6,924.4000   7,195.1000   7,587.6000   8,425.5000

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  3,495.8000   3,906.9000   5,543.1000   5,878.3000   5,517.9000
Depreciation (total)
  357.6000   364.1000   481.9000   508.7000   593.1000
Operating Result
  261.1000   236.1000   680.9000   847.2000   432.7000
Interest Income
  -48.6000   -140.8000   -138.2000   -122.1000   -138.1000
Income Before Taxes
  219.8000   180.6000   547.5000   755   276.6000
Income Taxes
  -10.8000   3.9000   265.5000   -125.1000   -62.7000
Minority Interests Profit
  -2.8000   -2.4000   -2.3000   -2.5000   -2.2000
Net Income
  206.2000   182.1000   810.7000   627.4000   211.7000

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  0.4900   0.4400   1.9200   1.4800   0.5200
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  470.6000   581.2000   1,094.2000   1,274.2000   694.7000
Cash Flow from Investing Activities
  -264.5000   -2,434.6000   -364.5000   -548.9000   -1,510.9000
Cash Flow from Financing
  -99.8000   2,264.7000   -810.9000   -605.1000   623.1000
Decrease / Increase in Cash
  105.9000   410.5000   -78.9000   120.5000   -192.9000
Employees
  -   32,000   34,000   35,700   34,800