2024-05-28  8:52:40 PM Chg. -11.05 Volume Bid9:08:13 PM Ask9:08:13 PM Market Capitalization Dividend Y. P/E Ratio
737.01USD -1.48% 13,500
Turnover: 1.71 mill.
738.18Bid Size: 400 743.35Ask Size: 400 3.28 bill.USD 0.89% 16.83

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
  1,200.7000   1,152.4000   1,081.2000   927.5000   860.8290
Intangible Assets
  592   585.2000   585.3000   580.9000   96.9470
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  5   6.6000   8   2.9000   11.3090
Accounts Receivable
  397   392.7000   399.2000   428.7000   571.3570
Cash and Cash Equivalents
  437.7000   381.1000   512.4000   569.7000   772.7510
Current Assets
  1,361.9000   1,245.6000   1,453.8000   1,702.4000   1,690.7030
Total Assets
  5,158.4000   5,017   5,105.1000   5,811   5,752.3190

 

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
  -   -   -   -   -
Long-term debt
  -   -   -   -   399.5450
Liabilities to Banks
  3   113   243.3000   3.2000   46.4000
Provisions
  506.4000   545.4000   529.4000   837.1000   755
Liabilities
  2,325.7000   2,397.1000   2,495.1000   2,494.2000   2,611.5440
Share Capital
  -   -   -   -   19.0250
Total Equity
  2,814.4000   2,601.9000   2,586.2000   3,300.3000   3,140.7750
Minority Interests
  6.7000   6.7000   12.7000   5.9000   21.9040
Total liabilities equity
  5,158.4000   5,017   5,105.1000   5,811   5,752.3190

 

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
  4,723.6000   4,214.8000   4,017.7000   3,487.9000   3,535.1660
Depreciation (total)
  27.2000   28.4000   21   13.6000   19.0970
Operating Result
  546.8000   296   144.5000   345.6000   407.9320
Interest Income
  -27.9000   -29.1000   -32.5000   -33.8000   -36.5860
Income Before Taxes
  523.4000   217.6000   120.6000   301.2000   1,327.1110
Income Taxes
  216.6000   96.3000   71.6000   110   406.1000
Minority Interests Profit
  .1000   0.0000   -.1000   -.5000   .5830
Net Income
  278.1000   117.2000   132.1000   236.9000   1,292.9960

 

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
  31.0600   14.7000   17.3900   32.1000   195.8100
Dividend per Share
  9.0000   9.4000   9.8000   0.0000   10.2000

 

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
  693.7000   393.3000   477.2000   327.9000   372.3700
Cash Flow from Investing Activities
  -209.9000   -260.7000   -228   -25.4000   229.0150
Cash Flow from Financing
  -491.2000   -187   -121.8000   -243.4000   -388.6160
Decrease / Increase in Cash
  -4.8000   -56.6000   131.3000   57.3000   204.2670
Employees
  20,000   18,000   17,000   14,000   14,500