2024-05-28  10:00:00 PM Chg. -5.8200 Volume Bid10:09:37 AM Ask10:09:37 AM Market Capitalization Dividend Y. P/E Ratio
337.3200USD -1.70% 243,209
Turnover: 42.47 mill.
188.8800Bid Size: 100 536.3300Ask Size: 100 12.49 bill.USD 0.45% 28.13

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  -   -   1,378.7000   1,581.9000   1,778.9650
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   1,915.3180
Inventories
  -   -   170.8000   189.5000   204.8330
Accounts Receivable
  -   -   -   -   25.8410
Cash and Cash Equivalents
  -   -   55.9000   41.3000   121.6410
Current Assets
  -   -   279.3000   272.8000   378.1440
Total Assets
  -   -   1,774.8000   1,984   2,293.4620

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  -   -   211.2000   232.9000   250.8070
Long-term debt
  -   -   -   -   853.6420
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   311   347.2000   379.6000
Liabilities
  -   -   1,268.8000   1,381.7000   1,573.5960
Share Capital
  -   -   12.2000   23.1000   -
Total Equity
  -   -   506   602.3000   719.8660
Minority Interests
  -   -   -   -   -
Total liabilities equity
  -   -   1,774.8000   1,984   2,293.4620

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  -   5,635.2000   6,987.8000   7,250.8000   7,840.2550
Depreciation (total)
  -   82.4000   96.6000   111.8000   131.1600
Operating Result
  -   179.7000   218.7000   210.2000   -
Interest Income
  -   -28.5000   -35.2000   -35   -39.2700
Income Before Taxes
  -   151.2000   183.5000   175.1000   206.5320
Income Taxes
  -   56.6000   66.7000   64.5000   72.0180
Minority Interests Profit
  -   -   -   -   -
Net Income
  -   94.6000   116.8000   110.6000   134.5140

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  -   2.2400   3.0700   2.8900   3.5000
Dividend per Share
  0.3400   0.5100   0.6000   0.6600   0.7200

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  -   261.4000   294.9000   286.3000   314.1600
Cash Flow from Investing Activities
  -   -325.5000   -278.1000   -331.3000   -336.8890
Cash Flow from Financing
  -   -28   -20.4000   30.3000   103.0990
Decrease / Increase in Cash
  -   -92.1000   -3.7000   -14.6000   80.3700
Employees
  -   -   24,726   27,079   29,749