2024-04-19  9:15:43 PM Chg. +3.4400 Volume Bid9:15:52 PM Ask9:15:52 PM Market Capitalization Dividend Y. P/E Ratio
167.6400USD +2.10% 967,822
Turnover: 103.98 mill.
167.6300Bid Size: 200 167.7800Ask Size: 200 17.3 bill.USD 1.00% 23.79

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  1,885.5000   2,112.2000   2,482.5320   2,701.3290   2,818.7910
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   2,516.9870   2,777.2000   -
Inventories
  23.1000   26.2000   27.7400   23.1910   18.5770
Accounts Receivable
  466   568.5000   653.7950   654.5420   745.2880
Cash and Cash Equivalents
  5.6000   5.8000   5.9610   5.5660   6.3770
Current Assets
  554.5000   680.2000   880.1300   859.3670   945.6810
Total Assets
  2,464.6000   2,819.4000   3,397.1170   3,636.5670   3,828.9880

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  266.7000   305.5000   325.8380   340.3320   384.3080
Long-term debt
  -   -   683.5390   1,005.0260   986.2780
Liabilities to Banks
  -   -   -   -   -
Provisions
  532.4000   580.5000   678.4000   740.2000   790.6000
Liabilities
  1,672.8000   1,807   2,192.5940   2,336.2150   2,414.9270
Share Capital
  1.7000   1.7000   1.6710   1.6710   1.6710
Total Equity
  791.9000   1,012.5000   1,204.5230   1,300.3520   1,414.0610
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,464.6000   2,819.4000   3,397.1170   3,636.5670   3,828.9880

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  5,055   5,584.5000   6,165.4410   6,187.6460   6,555.4590
Depreciation (total)
  229.2000   253.4000   294.4960   339.6130   361.5100
Operating Result
  530.2000   576.7000   631.5420   715.6940   721.0200
Interest Income
  -25.6000   -23   -26.9410   -25.4910   -25.2230
Income Before Taxes
  504.6000   553.6000   604.6010   690.2030   695.7970
Income Taxes
  194.3000   211.2000   229.8090   262.9680   263.7070
Minority Interests Profit
  -   -   -   -   -
Net Income
  310.4000   342.4000   374.7920   427.2350   432.0900

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  2.6400   2.9200   3.2000   3.6900   3.8400
Dividend per Share
  0.7100   0.4500   0.8000   0.8400   0.8800

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  548   574.4000   646.7790   873.3080   854.1430
Cash Flow from Investing Activities
  -369.6000   -442.5000   -659.6810   -576.5320   -485.3880
Cash Flow from Financing
  -178.3000   -131.6000   13.0320   -297.1710   -367.9440
Decrease / Increase in Cash
  .1000   .2000   .1300   -.3950   .8110
Employees
  16,475   18,467   20,158   21,562   22,190