2024-05-17  10:00:00 PM Chg. +0.2500 Volume Bid11:03:58 PM Ask11:03:58 PM Market Capitalization Dividend Y. P/E Ratio
11.3100USD +2.26% 5.64 mill.
Turnover: 56.77 mill.
11.2000Bid Size: 100 11.4800Ask Size: 200 4.54 bill.USD 2.83% 12.85

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
  2,620.9000   3,167.3000   3,615.4000   3,635.5000   4,131.0710
Intangible Assets
  179.7000   175.6000   171.5000   167.5000   10.0180
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   4,484.9190
Inventories
  17.2000   31.3000   26.9000   21.2000   32.2510
Accounts Receivable
  337.2000   518.1000   465.5000   451.5000   663.4040
Cash and Cash Equivalents
  27.6000   23.9000   110.7000   249.5000   43.0120
Current Assets
  557.4000   765   700   808.7000   909.0920
Total Assets
  3,423   4,221.9000   4,556.9000   4,687.1000   5,394.0110

 

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
  162.4000   241.6000   188.8000   173.2000   382.4380
Long-term debt
  -   110   -   -   303
Liabilities to Banks
  0.0000   110   0.0000   0.0000   0.0000
Provisions
  511.4000   786.6000   857.3000   887.9000   935.7000
Liabilities
  1,235.4000   1,705.3000   1,916.3000   1,931.1000   2,488.2010
Share Capital
  1.8000   1.8000   1.8000   1.9000   1.8930
Total Equity
  2,187.6000   2,516.6000   2,640.7000   2,756   2,905.8100
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,423   4,221.9000   4,556.9000   4,687.1000   5,394.0110

 

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
  1,462.9000   2,565.9000   2,723.4000   2,716   3,182.2910
Depreciation (total)
  333.5000   437.3000   526.6000   597.5000   718.7300
Operating Result
  200.9000   525.6000   497.4000   322.2000   283.1260
Interest Income
  -11.1000   -15.5000   -22.2000   -27.5000   -28.8460
Income Before Taxes
  190.8000   510.7000   475.7000   296.4000   254.2830
Income Taxes
  72.9000   187.9000   176.2000   108.4000   91.6190
Minority Interests Profit
  -   -   -   -   -
Net Income
  116.9000   322.4000   299.5000   188   162.6640

 

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
  0.7600   2.0800   1.9600   1.2900   1.1200
Dividend per Share
  0.2000   0.2000   0.2000   0.2000   0.4000

 

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
  525.7000   868.6000   1,005.3000   888.9000   728.7260
Cash Flow from Investing Activities
  -904.1000   -963.6000   -908   -652.1000   -1,195.4090
Cash Flow from Financing
  355.8000   91.6000   -11   -97.1000   260.7290
Decrease / Increase in Cash
  -22.3000   -3.7000   86.8000   138.8000   -206.4970
Employees
  7,000   8,200   7,300   7,800   7,900