2024-05-17  10:00:00 PM Chg. +1.5500 Volume Bid11:43:22 PM Ask11:43:22 PM Market Capitalization Dividend Y. P/E Ratio
335.4800USD +0.46% 209,659
Turnover: 28.59 mill.
334.6700Bid Size: 100 535.6400Ask Size: 200 12.42 bill.USD 0.45% 27.98

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
  -   1,378.7000   1,581.9000   1,778.9650   2,019.3640
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   1,915.3180   2,164.7050
Inventories
  -   170.8000   189.5000   204.8330   197.3310
Accounts Receivable
  -   -   -   25.8410   22.6090
Cash and Cash Equivalents
  -   55.9000   41.3000   121.6410   48.5410
Current Assets
  -   279.3000   272.8000   378.1440   305.2600
Total Assets
  -   1,774.8000   1,984   2,293.4620   2,469.9650

 

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
  -   211.2000   232.9000   250.8070   226.5770
Long-term debt
  -   -   -   853.6420   838.2450
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   311   347.2000   379.6000   454.4000
Liabilities
  -   1,268.8000   1,381.7000   1,573.5960   1,594.7360
Share Capital
  -   12.2000   23.1000   -   -
Total Equity
  -   506   602.3000   719.8660   875.2290
Minority Interests
  -   -   -   -   -
Total liabilities equity
  -   1,774.8000   1,984   2,293.4620   2,469.9650

 

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
  5,635.2000   6,987.8000   7,250.8000   7,840.2550   7,767.2160
Depreciation (total)
  82.4000   96.6000   111.8000   131.1600   156.1110
Operating Result
  179.7000   218.7000   210.2000   -   -
Interest Income
  -28.5000   -35.2000   -35   -39.2700   -41.2250
Income Before Taxes
  151.2000   183.5000   175.1000   206.5320   282.0250
Income Taxes
  56.6000   66.7000   64.5000   72.0180   101.3970
Minority Interests Profit
  -   -   -   -   -
Net Income
  94.6000   116.8000   110.6000   134.5140   180.6280

 

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
  2.2400   3.0700   2.8900   3.5000   4.6600
Dividend per Share
  0.5100   0.6000   0.6600   0.7200   0.8000

 

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
  261.4000   294.9000   286.3000   314.1600   341.6820
Cash Flow from Investing Activities
  -325.5000   -278.1000   -331.3000   -336.8890   -399.1430
Cash Flow from Financing
  -28   -20.4000   30.3000   103.0990   -15.6390
Decrease / Increase in Cash
  -92.1000   -3.7000   -14.6000   80.3700   -73.1000
Employees
  -   24,726   27,079   29,749   31,766