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 14.78 bill.USD 2.33% -

Assets

2009
US GAAP
in mill. USD
2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
Property and Equipment
  3,306.7000   3,403.7000   3,622   3,951.3000   4,391.1000
Intangible Assets
  454.4000   454   454   464.9000   573.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  247   220.8000   300.1000   404.1000   356.9000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  62.9000   248.8000   70.5000   70.5000   88.2000
Current Assets
  554.8000   678.5000   663.8000   757.6000   764.9000
Total Assets
  5,025.2000   5,247.4000   5,466.6000   5,944.2000   6,936.9000

 

Liabilities

2009
US GAAP
in mill. USD
2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
Accounts Payable
  237   246.4000   251.3000   260.7000   295.6000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  150   0.0000   185.5000   262.7000   164.5000
Provisions
  297   268.6000   345.4000   312.9000   356.4000
Liabilities
  3,419.2000   3,353.4000   3,530.4000   4,102.2000   4,877.4000
Share Capital
  2,183.1000   2,297.9000   2,408.8000   2,518.8000   1,207.6000
Total Equity
  1,606   1,894   1,936.2000   1,842   2,059.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,025.2000   5,247.4000   5,466.6000   5,944.2000   6,936.9000

 

Income Statement

2009
US GAAP
in mill. USD
2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
Revenues
  7,217.5000   7,113.1000   7,500.2000   7,998.7000   8,551.9000
Depreciation (total)
  283.1000   300.9000   316.8000   349.1000   394.8000
Operating Result
  619.9000   637.5000   741.2000   739.6000   648.3000
Interest Income
  -107.4000   -93.9000   -93.6000   -101.6000   -125.9000
Income Before Taxes
  512.5000   543.6000   647.6000   638   522.4000
Income Taxes
  140.7000   136.6000   168.9000   161.5000   109.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  372.2000   404.5000   476.3000   475.5000   411.9000

 

Per Share

2009
US GAAP
in USD
2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
Earnings per Share
  2.7100   2.9000   3.4800   3.6500   3.1900
Dividend per Share
  0.8000   1.0000   1.2800   1.7200   2.0000

 

Cash Flow

2009
US GAAP
in mill. USD
2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
Cash Flow from Operating Activities
  783.5000   903.4000   894.7000   762.2000   949.5000
Cash Flow from Investing Activities
  -562.4000   -428.7000   -552.7000   -721.6000   -1,290.4000
Cash Flow from Financing
  -204.8000   -290   -521   -40.4000   355.4000
Decrease / Increase in Cash
  19.7000   185.9000   -178.3000   0.0000   17.7000
Employees
  179,000   174,000   178,500   180,000   206,000