11/24/2020  10:10:00 PM Chg. +3.88 Volume Bid1:07:33 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
113.46USD +3.54% 1.52 mill.
Turnover: 128.97 mill.
113.00Bid Size: 500 119.00Ask Size: 300 14.77 bill.USD 2.33% -

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
  3,403.7000   3,622   3,951.3000   4,391.1000   3,381
Intangible Assets
  454   454   464.9000   573.8000   574.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  220.8000   300.1000   404.1000   356.9000   196.8000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  248.8000   70.5000   70.5000   88.2000   98.3000
Current Assets
  678.5000   663.8000   757.6000   764.9000   1,976.4000
Total Assets
  5,247.4000   5,466.6000   5,944.2000   6,936.9000   7,100.7000

 

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
  246.4000   251.3000   260.7000   295.6000   233.1000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  0.0000   185.5000   262.7000   164.5000   207.6000
Provisions
  268.6000   345.4000   312.9000   356.4000   286.1000
Liabilities
  3,353.4000   3,530.4000   4,102.2000   4,877.4000   4,943.8000
Share Capital
  2,297.9000   2,408.8000   2,518.8000   1,207.6000   1,302.2000
Total Equity
  1,894   1,936.2000   1,842   2,059.5000   2,156.9000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,247.4000   5,466.6000   5,944.2000   6,936.9000   7,100.7000

 

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
  7,113.1000   7,500.2000   7,998.7000   8,551.9000   6,285.6000
Depreciation (total)
  300.9000   316.8000   349.1000   394.8000   322.7000
Operating Result
  637.5000   741.2000   739.6000   648.3000   308.9000
Interest Income
  -93.9000   -93.6000   -101.6000   -125.9000   -134.3000
Income Before Taxes
  543.6000   647.6000   638   522.4000   174.6000
Income Taxes
  136.6000   168.9000   161.5000   109.8000   -8.6000
Minority Interests Profit
  -   -   -   -   -
Net Income
  404.5000   476.3000   475.5000   411.9000   286.2000

 

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
  2.9000   3.4800   3.6500   3.1900   2.1800
Dividend per Share
  1.0000   1.2800   1.7200   2.0000   2.2000

 

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
  903.4000   894.7000   762.2000   949.5000   583.4000
Cash Flow from Investing Activities
  -428.7000   -552.7000   -721.6000   -1,290.4000   -436.3000
Cash Flow from Financing
  -290   -521   -40.4000   355.4000   -179.2000
Decrease / Increase in Cash
  185.9000   -178.3000   0.0000   17.7000   10.1000
Employees
  174,000   178,500   180,000   206,000   206,000