2024-04-18  9:59:59 PM Chg. -5.42 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
663.09USD -0.81% 6,885
Turnover: 4.57 mill.
-Bid Size: - -Ask Size: - 67.21 bill.USD 0.69% 50.15

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
  946.2000   944.3000   986.7000   855.7020   871.4210
Intangible Assets
  -   -   -   55.6750   42.4340
Long-Term Investments
  0.0000   0.0000   0.0000   -   -
Fixed Assets
  -   -   -   2,656.7710   2,456.6530
Inventories
  249.7000   251.2000   240.4000   251.2390   226.2110
Accounts Receivable
  429.1000   450.9000   496   508.4270   496.1300
Cash and Cash Equivalents
  438.1000   339.8000   352.3000   513.2880   417.0730
Current Assets
  1,700.8000   1,541.6000   1,624.8000   1,805.6810   1,735.8070
Total Assets
  4,351.9000   4,160.9000   4,345.6000   4,462.4520   4,192.4600

 

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
  110.3000   94.8000   121   150.0700   109.6070
Long-term debt
  -   -   -   1,300.4770   1,300
Liabilities to Banks
  -   -   -   -   -
Provisions
  573   550.9000   635.9000   727.4000   761.2000
Liabilities
  2,049.3000   2,021.8000   2,144.2000   2,269.5940   2,260.0050
Share Capital
  -   -   -   251.7530   329.2480
Total Equity
  2,302.6000   2,139.1000   2,201.5000   2,192.8580   1,932.4550
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,351.9000   4,160.9000   4,345.6000   4,462.4520   4,192.4600

 

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
  2,692.2000   2,912.3000   3,044.6000   4,551.8120   4,476.8860
Depreciation (total)
  -   -   -   190.8620   155.0820
Operating Result
  440.3000   539.6000   565.2000   567.0100   696.4070
Interest Income
  -47.7000   -68.7000   -65.3000   -65.5930   -64.8220
Income Before Taxes
  392.7000   470.9000   499.9000   607.8580   658.2760
Income Taxes
  145.7000   173.3000   184.5000   233.4160   244.6600
Minority Interests Profit
  -   -   -   -   -
Net Income
  247   297.6000   315.4000   374.4420   430.6180

 

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
  1.6800   2.2700   2.5300   3.0800   3.6800
Dividend per Share
  0.4900   0.5400   0.6400   0.7700   1.7000

 

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
  340.9000   469.9000   552.7000   607.9690   580.2760
Cash Flow from Investing Activities
  -298.6000   -104.3000   -284.2000   -16.5430   44.9870
Cash Flow from Financing
  -20   -460.6000   -256.1000   -429.7350   -712.5600
Decrease / Increase in Cash
  26.8000   -98.3000   12.4000   161.0150   -96.2150
Employees
  30,000   30,000   32,000   33,000   32,000