2024-04-12  4:12:36 PM Chg. - Volume Bid6:00:11 AM Ask6:00:11 AM Market Capitalization Dividend Y. P/E Ratio
668.0300USD - 251
Turnover: 668.0300
-Bid Size: - -Ask Size: - 67.1 bill.USD 0.70% 50.06

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
  894.5000   946.2000   944.3000   986.7000   855.7020
Intangible Assets
  -   -   -   -   55.6750
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   -
Fixed Assets
  -   -   -   -   2,656.7710
Inventories
  169.5000   249.7000   251.2000   240.4000   251.2390
Accounts Receivable
  366.3000   429.1000   450.9000   496   508.4270
Cash and Cash Equivalents
  411.3000   438.1000   339.8000   352.3000   513.2880
Current Assets
  1,524.9000   1,700.8000   1,541.6000   1,624.8000   1,805.6810
Total Assets
  3,969.7000   4,351.9000   4,160.9000   4,345.6000   4,462.4520

 

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
  71.7000   110.3000   94.8000   121   150.0700
Long-term debt
  -   -   -   -   1,300.4770
Liabilities to Banks
  -   -   -   -   -
Provisions
  511   573   550.9000   635.9000   727.4000
Liabilities
  1,435.7000   2,049.3000   2,021.8000   2,144.2000   2,269.5940
Share Capital
  -   -   -   -   251.7530
Total Equity
  2,534   2,302.6000   2,139.1000   2,201.5000   2,192.8580
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,969.7000   4,351.9000   4,160.9000   4,345.6000   4,462.4520

 

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
  2,569.4000   2,692.2000   2,912.3000   3,044.6000   4,551.8120
Depreciation (total)
  -   -   -   -   190.8620
Operating Result
  390.8000   440.3000   539.6000   565.2000   567.0100
Interest Income
  -46.9000   -47.7000   -68.7000   -65.3000   -65.5930
Income Before Taxes
  343.9000   392.7000   470.9000   499.9000   607.8580
Income Taxes
  128.3000   145.7000   173.3000   184.5000   233.4160
Minority Interests Profit
  -   -   -   -   -
Net Income
  215.6000   247   297.6000   315.4000   374.4420

 

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
  1.4000   1.6800   2.2700   2.5300   3.0800
Dividend per Share
  0.4800   0.4900   0.5400   0.6400   0.7700

 

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
  561.6000   340.9000   469.9000   552.7000   607.9690
Cash Flow from Investing Activities
  -203.5000   -298.6000   -104.3000   -284.2000   -16.5430
Cash Flow from Financing
  -76.5000   -20   -460.6000   -256.1000   -429.7350
Decrease / Increase in Cash
  281.5000   26.8000   -98.3000   12.4000   161.0150
Employees
  30,000   30,000   30,000   32,000   33,000