1/30/2023  10:10:00 PM Chg. +0.43 Volume Bid2:30:11 PM Ask2:00:32 PM Market Capitalization Dividend Y. P/E Ratio
81.37USD +0.53% 1.61 mill.
Turnover: 91.83 mill.
79.57Bid Size: 100 82.99Ask Size: 100 28.34 bill.USD 2.96% 22.92

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
  8,840   9,567.7000   10,403.1000   16,605   17,576.2000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  54.9000   51.2000   60.3000   400.3000   488.5000
Fixed Assets
  -   -   -   -   -
Inventories
  277.1000   244   249   267.7000   303.3000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  27   23.4000   6.6000   45.7000   43.4000
Current Assets
  1,267.9000   1,317.7000   1,357.5000   2,227.3000   2,087
Total Assets
  14,057.7000   14,522   15,647.1000   28,302.8000   27,795.5000

 

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
  457.6000   417.3000   633.3000   764.4000   742.3000
Long-term debt
  -   -   -   -   624.1000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   624.1000
Provisions
  1,430.3000   1,801   1,937.9000   3,463.3000   4,925.8000
Liabilities
  10,363.6000   10,593.2000   11,515.3000   18,910.2000   18,028.4000
Share Capital
  -   -   -   -   -
Total Equity
  3,577.9000   3,811.2000   4,012.7000   9,237.1000   9,611.5000
Minority Interests
  116.2000   117.7000   119.2000   155.6000   155.6000
Total liabilities equity
  14,057.7000   14,522   15,647.1000   28,302.8000   27,795.5000

 

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
  5,439.4000   4,898.2000   4,465.7000   6,273.8000   7,301.2000
Depreciation (total)
  231.2000   328.6000   167   221.8000   248.9000
Operating Result
  751.4000   799.9000   794.2000   1,118.2000   1,529.4000
Interest Income
  -273.6000   -237.3000   -250.4000   -329.9000   -338.7000
Income Before Taxes
  515.5000   604.5000   571.5000   808   1,220.6000
Income Taxes
  179.9000   210.4000   171   274.9000   426.9000
Minority Interests Profit
  -5.6000   -6.2000   -5.8000   -7.1000   -7.7000
Net Income
  330   387.9000   394.7000   525.9000   786

 

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
  1.9100   2.2000   2.2200   1.9000   2.4900
Dividend per Share
  0.9500   1.0300   1.1000   1.3200   1.4700

 

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
  989.1000   1,093.5000   970.4000   1,161.2000   1,663.5000
Cash Flow from Investing Activities
  -902.5000   -958   -1,018.6000   -1,467.9000   -1,441.2000
Cash Flow from Financing
  -149.5000   -139.1000   31.4000   345.9000   -224.7000
Decrease / Increase in Cash
  -62.9000   -3.6000   -16.8000   39.2000   -2.4000
Employees
  6,078   6,182   6,063   8,842   8,697