11/6/2024  10:10:00 PM Chg. +7.16 Volume Bid10:05:28 AM Ask10:05:28 AM Market Capitalization Dividend Y. P/E Ratio
147.60USD +5.10% 1.95 mill.
Turnover: 191.65 mill.
122.00Bid Size: 100 236.16Ask Size: 200 9.32 bill.USD - -

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
  1,712.2000   1,692.9000   2,701.7000   2,703.2100   3,147.1180
Intangible Assets
  605.1000   553.8000   811.6000   79.3180   304.1920
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   5,153.2740   6,692.3920
Inventories
  1,113.6000   1,133.7000   1,572.3000   1,543.3130   1,607.2560
Accounts Receivable
  -   -   -   1,081.9630   1,257.5050
Cash and Cash Equivalents
  311.9000   477.7000   54.1000   97.8770   81.6920
Current Assets
  2,398.2000   2,550   3,085.7000   3,132.2700   3,249.9720
Total Assets
  6,206.2000   6,303.7000   8,494.2000   8,285.5440   9,942.3640

 

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
  372.6000   387.9000   0.0000   -   -
Long-term debt
  -   -   -   1,402.1350   1,196.9280
Liabilities to Banks
  -   -   -   -   -
Provisions
  364.5000   336.1000   445.8000   401.7000   388.1000
Liabilities
  2,756.7000   2,584.1000   4,023.9000   3,862.7310   5,081.5010
Share Capital
  .8000   .8000   .8000   .8110   .8130
Total Equity
  3,415.8000   3,719.6000   4,461.1000   4,422.8130   4,860.8630
Minority Interests
  33.7000   0.0000   9.2000   4.8070   6.6900
Total liabilities equity
  6,206.2000   6,303.7000   8,494.2000   8,285.5440   9,942.3640

 

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
  5,642.3000   5,788   7,348.8000   7,803.4460   8,071.5630
Depreciation (total)
  -   -   -   345.5700   362.6470
Operating Result
  315.5000   379.5000   546.9000   772.7960   837.5660
Interest Income
  -101.6000   -74.7000   -92.2000   98.2070   71.0860
Income Before Taxes
  199.9000   304.5000   445.6000   663.8910   748.8610
Income Taxes
  21.6000   53.6000   78.4000   131.6370   131.8750
Minority Interests Profit
  -4.3000   -.6000   -.5000   .2890   1.6840
Net Income
  173.9000   250.3000   348.8000   531.9650   615.3020

 

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
  2.5300   3.6300   5.1100   7.3000   7.3000
Dividend per Share
  -   0.0000   0.0000   -   -

 

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
  301   587.6000   525.2000   662.1880   911.8730
Cash Flow from Investing Activities
  -299.7000   -215.3000   -810   -565.6520   -1,874.2240
Cash Flow from Financing
  -33.1000   -216.8000   -106.8000   -25.5500   964.0830
Decrease / Increase in Cash
  -42.3000   165.7000   -423.6000   43.8110   -16.1850
Employees
  26,200   25,100   32,100   32,300   34,100