15/11/2024  21:59:49 Chg. -7.89 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
170.87USD -4.41% 140,069
Turnover: 13.44 mill.
-Bid Size: - -Ask Size: - 34.59 bill.USD 2.61% 18.36

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  2,151.9010   2,240.4600   2,177.2480   2,106.6970   2,130.2940
Intangible Assets
  294.8410   379.3050   492.7370   369.1560   1,278.2920
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,382.4690   3,495.7730   3,707.5550   3,551.8160   5,463.8390
Inventories
  801.0360   750.9700   745.6780   752.8360   784.8790
Accounts Receivable
  596.9400   599.0730   581.3810   588.2620   594.1450
Cash and Cash Equivalents
  374.8540   346.5290   296.9670   380.1790   587.9980
Current Assets
  2,247.0470   1,848.5980   1,816.7780   2,001.9100   2,239.1810
Total Assets
  5,629.5160   5,344.3710   5,524.3330   5,553.7260   7,703.0200

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  482.0170   474.2660   522.5360   523.2290   502.3140
Long-term debt
  1,548.9630   1,557.0910   2,347.4550   2,061.0230   3,254.2800
Liabilities to Banks
  384.7000   363.5000   632.5000   559.4000   1,197.9000
Provisions
  912.9000   910.2000   790.6000   721.8000   856.1000
Liabilities
  4,109.9860   4,296.9090   4,696.6460   4,622.1610   6,295.7540
Share Capital
  299.2810   -   -   -   -
Total Equity
  1,519.5300   1,047.4620   827.6870   931.5650   1,407.2660
Minority Interests
  64.4680   49.4650   41.8310   16.2270   8.5450
Total liabilities equity
  5,629.5160   5,344.3710   5,524.3330   5,553.7260   7,703.0200

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  7,421.7680   7,386.6260   7,440.1810   7,515.4260   7,791.0690
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,392.2610   1,037.7590   1,205.7830   1,274.6410   1,623.6640
Interest Income
  83.5320   105.7730   90.1430   98.2820   138.8370
Income Before Taxes
  1,306.0430   901.8470   1,099.4810   1,110.6680   1,410.0610
Income Taxes
  459.1310   388.8960   379.4370   354.1310   239.0100
Minority Interests Profit
  -   -   -   -26.4440   -6.5110
Net Income
  846.9120   512.9510   720.0440   782.9810   1,177.5620

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  3.9100   2.4000   3.4500   3.7900   5.7600
Dividend per Share
  2.0400   -   -   -   -

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  838.2210   1,214.4560   983.4750   1,249.5150   1,599.9930
Cash Flow from Investing Activities
  -862.5730   -477.2550   -595.4540   -328.6640   -1,502.8940
Cash Flow from Financing
  -719.3020   -755.1620   -434.4430   -843.7680   116.1080
Decrease / Increase in Cash
  -743.6540   -28.3250   -49.5620   83.2120   207.8190
Employees
  22,450   20,710   17,980   16,910   16,420