2024-05-03  10:10:00 PM Chg. +0.64 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
38.47USD +1.69% 1.09 mill.
Turnover: 30.23 mill.
37.00Bid Size: 100 39.15Ask Size: 100 3.8 bill.USD 2.60% 9.20

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
  3,677.1000   4,351.6000   4,676.1000   5,188.5440   5,567.2350
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  347.9000   451.1000   316.2000   236.6440   104.3540
Fixed Assets
  -   -   -   5,444.4950   5,713.0050
Inventories
  54.4000   78.8000   88.9000   106.2410   128.7290
Accounts Receivable
  460.5000   620.5000   621.4000   705.2140   449.3440
Cash and Cash Equivalents
  364.2000   96.1000   447.9000   360.9090   717.9770
Current Assets
  956.3000   895.2000   1,258.2000   1,277.3660   1,439.0070
Total Assets
  5,003.9000   5,721.1000   6,264.8000   6,721.8610   7,152.0120

 

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
  103.9000   159.4000   144.4000   182.0310   110.7040
Long-term debt
  -   -   -   40   492.4430
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  1,168.2000   1,385.6000   1,412.7000   1,497.6000   1,493.2000
Liabilities
  1,733.9000   1,886.1000   1,821.1000   1,830.8840   2,254.5600
Share Capital
  -   -   -   11.0510   11.0990
Total Equity
  3,270   3,835   4,443.7000   4,890.9770   4,897.4520
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,003.9000   5,721.1000   6,264.8000   6,721.8610   7,152.0120

 

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
  2,543.9000   3,151.8000   3,387.6000   3,719.7070   3,165.4410
Depreciation (total)
  -   -   -   523.5490   606.9920
Operating Result
  702.5000   909.6000   956.7000   1,054.7870   675.7500
Interest Income
  -15.4000   -7.3000   -4.4000   -3.0710   -9.2020
Income Before Taxes
  687.1000   902.6000   1,114.3000   1,096.3140   665.6470
Income Taxes
  252.4000   329   392.8000   387.5480   243.3750
Minority Interests Profit
  -   -   -   -   -
Net Income
  434.2000   581   736.6000   708.7190   422.2250

 

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
  4.0600   5.4200   6.8900   6.5400   3.9000
Dividend per Share
  0.2600   0.2800   1.3000   2.6250   2.7500

 

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
  977.6000   1,000.3000   997.2000   1,118.5270   1,418.7440
Cash Flow from Investing Activities
  -667.5000   -1,050.3000   -533.8000   -872.9170   -1,156.5880
Cash Flow from Financing
  -8.8000   -218.2000   -111.6000   -332.5690   94.9120
Decrease / Increase in Cash
  301.2000   -268.2000   351.8000   -86.9590   357.0680
Employees
  7,694   8,147   8,715   10,352   6,738