2024-04-26  9:59:57 PM Chg. -1.07 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
53.82USD -1.94% 27,576
Turnover: 1.49 mill.
-Bid Size: - -Ask Size: - 4.96 bill.USD 3.60% 10.35

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
  -   4,000.5000   4,739.8000   5,151.7000   5,743.0910
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   76.1000   27.6000   49   86.7880
Fixed Assets
  -   -   -   -   6,362.2650
Inventories
  -   27.9000   28.6000   29.9000   67.2390
Accounts Receivable
  -   -   -   -   149.7350
Cash and Cash Equivalents
  -   80.4000   74.5000   64.9000   36.8860
Current Assets
  -   411.9000   355.6000   448.7000   377.3320
Total Assets
  -   5,221.1000   5,935.1000   6,218.3000   6,739.5970

 

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
  -   126.7000   88   105.3000   136.6740
Long-term debt
  -   2.6000   2   1.6000   1,649
Liabilities to Banks
  -   2.6000   2   1.6000   1.1000
Provisions
  -   955.4000   1,065.8000   1,347   1,456.3000
Liabilities
  -   3,329.2000   3,975.1000   4,023.6000   4,328.9140
Share Capital
  -   82.8000   83.3000   83.7000   84.1570
Total Equity
  -   1,891.9000   1,960.1000   2,194.7000   2,410.6830
Minority Interests
  -   -   -   -   -
Total liabilities equity
  -   5,221.1000   5,935.1000   6,218.3000   6,739.5970

 

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
  1,760.5000   1,778.8000   1,626.9000   1,829.6000   2,113.0810
Depreciation (total)
  191.2000   226.5000   271.5000   326.8000   383.7810
Operating Result
  440.5000   441.2000   448   517.8000   569.6730
Interest Income
  -90.3000   -75.3000   -82.7000   -89.8000   -86.0240
Income Before Taxes
  356.4000   422.8000   370.6000   432.8000   489.0270
Income Taxes
  137.2000   164.4000   150.6000   172.8000   189.6140
Minority Interests Profit
  -   -   -   -   -
Net Income
  225.9000   258.4000   220.1000   260   299.4130

 

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
  2.7800   3.1300   2.6500   3.1100   3.5700
Dividend per Share
  1.3600   1.4000   1.4400   1.4800   1.5200

 

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
  447   660.5000   660.8000   738.6000   909.3900
Cash Flow from Investing Activities
  -389.6000   -700.9000   -1,036.3000   -706   -908.4350
Cash Flow from Financing
  -70.3000   -276.4000   369.6000   -42.2000   -28.9270
Decrease / Increase in Cash
  -12.9000   -316.7000   -5.9000   -9.6000   -27.9720
Employees
  1,859   1,827   1,874   1,912   2,010