2024-04-19  3:40:07 PM Chg. -0.32 Volume Bid3:40:18 PM Ask3:40:18 PM Market Capitalization Dividend Y. P/E Ratio
184.55USD -0.17% 90,949
Turnover: 13.52 mill.
184.39Bid Size: 400 184.73Ask Size: 400 37.64 bill.USD 2.41% 19.82

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  1,559.7000   1,674.1000   1,805.3000   2,151.9010   2,240.4600
Intangible Assets
  111.9000   214.7000   195.2000   294.8410   379.3050
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   3,382.4690   3,495.7730
Inventories
  649   633.3000   659.5000   801.0360   750.9700
Accounts Receivable
  399.5000   461.4000   477.9000   596.9400   599.0730
Cash and Cash Equivalents
  693.7000   728.3000   1,118.5000   374.8540   346.5290
Current Assets
  2,046.6000   2,113.5000   2,487.3000   2,247.0470   1,848.5980
Total Assets
  4,412.2000   4,754.8000   5,357.5000   5,629.5160   5,344.3710

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  420   442   461.5000   482.0170   474.2660
Long-term debt
  -   -   -   1,548.9630   1,557.0910
Liabilities to Banks
  42.1000   118.2000   166   384.7000   363.5000
Provisions
  612.2000   686.6000   803.9000   912.9000   910.2000
Liabilities
  3,539.6000   3,706.5000   3,741.4000   4,109.9860   4,296.9090
Share Capital
  359.9000   359.9000   359.9000   299.2810   -
Total Equity
  849   1,036.7000   1,604.8000   1,519.5300   1,047.4620
Minority Interests
  23.6000   11.6000   11.2000   64.4680   49.4650
Total liabilities equity
  4,412.2000   4,754.8000   5,357.5000   5,629.5160   5,344.3710

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  6,080.8000   6,644.3000   7,146.1000   7,421.7680   7,386.6260
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,055   1,111.1000   1,339.7000   1,392.2610   1,037.7590
Interest Income
  -92.2000   -95.9000   -88.4000   83.5320   105.7730
Income Before Taxes
  962.8000   1,015.6000   1,251.3000   1,306.0430   901.8470
Income Taxes
  333.9000   354.6000   430.8000   459.1310   388.8960
Minority Interests Profit
  0.0000   0.0000   0.0000   -   -
Net Income
  629   660.9000   820.5000   846.9120   512.9510

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  2.8500   3.0100   3.7600   3.9100   2.4000
Dividend per Share
  1.3800   1.5600   1.8100   2.0400   -

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  580.9000   1,094.8000   1,188.4000   838.2210   1,214.4560
Cash Flow from Investing Activities
  -333   -473.4000   -351.6000   -862.5730   -477.2550
Cash Flow from Financing
  -438.8000   -586.9000   -446.6000   -719.3020   -755.1620
Decrease / Increase in Cash
  -191   34.6000   390.2000   -743.6540   -28.3250
Employees
  11,800   12,100   12,600   22,450   20,710