2024-04-18  9:59:54 PM Chg. -2.51 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
111.82USD -2.20% 110,020
Turnover: 12.36 mill.
-Bid Size: - -Ask Size: - 13.13 bill.USD 1.43% 8.34

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  1,296.6000   1,357.1000   1,231.8680   2,484.7380   2,360.1400
Intangible Assets
  94.5000   88.2000   44.1250   1,733.0470   354.5640
Long-Term Investments
  207.1000   212.2000   194.0420   455.4170   457.5330
Fixed Assets
  -   -   1,874.2530   7,784.0110   4,854.5890
Inventories
  428.1000   436   358.3610   508.7280   450.2630
Accounts Receivable
  422.8000   492   385.2120   552.8280   486.0350
Cash and Cash Equivalents
  477.7000   477.2000   2,489.7680   213.7340   2,269.7560
Current Assets
  1,407.3000   1,482.9000   3,348.8500   1,831.0030   3,306.6180
Total Assets
  3,437.3000   3,584.8000   5,223.1030   9,615.0140   8,161.2070

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  172.9000   194.1000   231.7050   306.5170   281.8740
Long-term debt
  -   -   2,223.0350   3,174.6740   2,121.7180
Liabilities to Banks
  -   -   -   -   -
Provisions
  67.8000   137.2000   66.4000   119   667.1000
Liabilities
  1,505.3000   1,842   3,734.4680   6,213.7010   4,218.6030
Share Capital
  .9000   .8000   .7800   1.1220   1.1250
Total Equity
  1,932   1,742.8000   1,488.6350   3,401.3130   3,942.6040
Minority Interests
  98.4000   115.4000   129.1700   146.9210   147.5420
Total liabilities equity
  3,437.3000   3,584.8000   5,223.1030   9,615.0140   8,161.2070

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  2,745.4000   2,616.4000   2,445.5480   3,651.3350   2,677.2030
Depreciation (total)
  -   -   -   -   -
Operating Result
  406.2000   582.9000   271.2980   442.4350   574.5510
Interest Income
  -32.8000   -31.6000   -41.3580   -132.7220   -65.1810
Income Before Taxes
  374.6000   544.4000   213.1790   358.1870   515.2640
Income Taxes
  82.5000   136.3000   18.4840   29.1220   96.2630
Minority Interests Profit
  -18.6000   -26.7000   -27.5900   -25.1580   -37.0940
Net Income
  311.5000   413.2000   133.3160   334.9060   643.6750

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  3.4900   4.9300   1.6900   3.0100   5.7300
Dividend per Share
  0.8000   0.9600   1.1000   1.1600   1.2200

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  488.8000   432.9000   492.6090   360.6890   733.4030
Cash Flow from Investing Activities
  -301.2000   -157.7000   -46.1330   -2,160.5520   2,920.4880
Cash Flow from Financing
  -177.3000   -288   1,609.3290   -478.3250   -1,577.9030
Decrease / Increase in Cash
  8.3000   -.5000   2,012.5290   -2,276.0340   2,056.0220
Employees
  4,304   4,231   3,625   6,963   5,000