2024-04-29  8:50:27 PM Chg. -2.32 Volume Bid8:51:03 PM Ask8:51:03 PM Market Capitalization Dividend Y. P/E Ratio
602.68USD -0.38% 297,100
Turnover: 83.17 mill.
602.36Bid Size: 200 602.99Ask Size: 200 37.2 bill.USD 0.47% 31.87

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
  -   1,774.3000   1,753.2000   1,799.2000   3,402.7700
Intangible Assets
  -   54.1000   50.4000   48.6000   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   6,175.5760
Inventories
  -   322.6000   332.3000   347.3000   484.9190
Accounts Receivable
  -   203.7000   224.1000   245.4000   421.0010
Cash and Cash Equivalents
  -   26   25.4000   42.4000   108.6510
Current Assets
  -   657.9000   700.4000   755.4000   1,288.8160
Total Assets
  -   3,147.8000   3,160.9000   3,259.8000   7,464.3920

 

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
  -   92.2000   83.5000   103.6000   202.4760
Long-term debt
  -   -   -   -   1,571.0590
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   227.4000   232.5000   282   734.8000
Liabilities
  -   1,699   1,710.6000   1,684.9000   3,111.6440
Share Capital
  -   .5000   .5000   .5000   .6710
Total Equity
  -   1,448.9000   1,450.3000   1,574.9000   4,352.7480
Minority Interests
  -   39.5000   39.8000   37   1.5820
Total liabilities equity
  -   3,147.8000   3,160.9000   3,259.8000   7,464.3920

 

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
  1,652.8000   1,713.7000   2,037.7000   2,155.6000   2,957.9510
Depreciation (total)
  -   -   -   -   222.7460
Operating Result
  198.3000   161   155   218   314.8730
Interest Income
  -68.4000   -58.6000   -53.3000   -53.5000   66.0570
Income Before Taxes
  129.7000   100.6000   102.9000   164.2000   249.1780
Income Taxes
  30.9000   21   17   44   94.8470
Minority Interests Profit
  -1.7000   -1.2000   -1.1000   1.9000   -1.3070
Net Income
  97   82.4000   84.5000   121.3000   155.6010

 

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
  2.1100   1.7900   1.8300   2.6200   2.7300
Dividend per Share
  1.6000   1.6000   1.6000   1.6000   1.6000

 

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
  269.8000   259.1000   222.7000   309   381.6580
Cash Flow from Investing Activities
  -174.2000   -238.9000   -143.2000   -214.5000   -49.3250
Cash Flow from Financing
  -288.9000   -64.5000   -80.1000   -77.4000   -266.1190
Decrease / Increase in Cash
  -193.3000   -44.3000   -.6000   17   66.2140
Employees
  4,471   4,993   4,948   5,036   7,193