2021-09-30  12:00:00 AM Chg. - Volume Bid12:00:00 AM Ask12:00:00 AM Market Capitalization Dividend Y. P/E Ratio
87.20USD - 7.11 mill.
Turnover: -
86.00Bid Size: - 95.00Ask Size: - 8.97 bill.USD 1.01% -

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
  -   4,244.4000   5,157.4000   6,112.5000   211.0310
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   7,793.4890
Inventories
  -   85.1000   81   66.8000   -
Accounts Receivable
  -   359.4000   302.9000   367.8000   -
Cash and Cash Equivalents
  -   2.4000   69.5000   4.5000   405.8620
Current Assets
  -   457.9000   470.1000   469.1000   931.8040
Total Assets
  -   5,357.4000   6,305.2000   7,253.1000   8,725.2930

 

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
  -   79.8000   103.7000   116.1000   102.2760
Long-term debt
  -   -   -   -   1,500
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   1,289.5000   1,514.3000   1,872.3000   2,202.1000
Liabilities
  -   2,226.8000   2,830.4000   3,230.9000   4,224.6610
Share Capital
  -   .9000   .9000   .9000   .8760
Total Equity
  -   3,130.6000   3,474.7000   4,022.2000   4,500.6320
Minority Interests
  -   -   -   -   -
Total liabilities equity
  -   5,357.4000   6,305.2000   7,253.1000   8,725.2930

 

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
  1,558.6000   1,703.4000   1,581.6000   1,952.6000   2,424.1760
Depreciation (total)
  304.2000   390.5000   513.9000   615.9000   -
Operating Result
  911.4000   838.3000   571   895.6000   813.9340
Interest Income
  -36.6000   -35.6000   -49.3000   -55   -
Income Before Taxes
  913.7000   841.5000   560.6000   893.7000   805.9010
Income Taxes
  338.9000   311.5000   206.7000   329   298.6970
Minority Interests Profit
  -   -   -   -   -
Net Income
  574.8000   529.9000   353.8000   564.7000   507.2040

 

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
  6.7400   6.1700   4.0800   6.4800   5.7900
Dividend per Share
  0.3200   0.4000   0.4800   0.5600   0.6200

 

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
  1,130.4000   1,292.3000   1,192.8000   1,324.3000   1,619.3650
Cash Flow from Investing Activities
  -977.6000   -1,429.4000   -1,415.1000   -1,531   -1,740.4670
Cash Flow from Financing
  -41.3000   25.5000   289.4000   141.7000   522.4330
Decrease / Increase in Cash
  111.6000   -111.7000   67.1000   -65   401.3310
Employees
  775   824   851   908   991