2024-04-26  9:59:49 PM Chg. -0.01 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
40.41USD -0.02% 43,159
Turnover: 1.75 mill.
-Bid Size: - -Ask Size: - 3.99 bill.USD 2.48% 9.66

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
  3,275   3,677.1000   4,351.6000   4,676.1000   5,188.5440
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  320.7000   347.9000   451.1000   316.2000   236.6440
Fixed Assets
  -   -   -   -   5,444.4950
Inventories
  43.4000   54.4000   78.8000   88.9000   106.2410
Accounts Receivable
  457.7000   460.5000   620.5000   621.4000   705.2140
Cash and Cash Equivalents
  63   364.2000   96.1000   447.9000   360.9090
Current Assets
  652.8000   956.3000   895.2000   1,258.2000   1,277.3660
Total Assets
  4,265.4000   5,003.9000   5,721.1000   6,264.8000   6,721.8610

 

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
  80.5000   103.9000   159.4000   144.4000   182.0310
Long-term debt
  -   -   -   -   40
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  915.5000   1,168.2000   1,385.6000   1,412.7000   1,497.6000
Liabilities
  1,457.9000   1,733.9000   1,886.1000   1,821.1000   1,830.8840
Share Capital
  -   -   -   -   11.0510
Total Equity
  2,807.5000   3,270   3,835   4,443.7000   4,890.9770
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,265.4000   5,003.9000   5,721.1000   6,264.8000   6,721.8610

 

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
  1,875.2000   2,543.9000   3,151.8000   3,387.6000   3,719.7070
Depreciation (total)
  -   -   -   -   523.5490
Operating Result
  451.8000   702.5000   909.6000   956.7000   1,054.7870
Interest Income
  -15.4000   -15.4000   -7.3000   -4.4000   -3.0710
Income Before Taxes
  438.2000   687.1000   902.6000   1,114.3000   1,096.3140
Income Taxes
  152.2000   252.4000   329   392.8000   387.5480
Minority Interests Profit
  -   -   -   -   -
Net Income
  156.3000   434.2000   581   736.6000   708.7190

 

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
  1.4700   4.0600   5.4200   6.8900   6.5400
Dividend per Share
  0.2200   0.2600   0.2800   1.3000   2.6250

 

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
  462.3000   977.6000   1,000.3000   997.2000   1,118.5270
Cash Flow from Investing Activities
  -309.3000   -667.5000   -1,050.3000   -533.8000   -872.9170
Cash Flow from Financing
  -186.2000   -8.8000   -218.2000   -111.6000   -332.5690
Decrease / Increase in Cash
  -33.1000   301.2000   -268.2000   351.8000   -86.9590
Employees
  6,396   7,694   8,147   8,715   10,352