2024-05-17  9:59:51 PM Chg. +0.68 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
183.03USD +0.37% 21,430
Turnover: 3.92 mill.
-Bid Size: - -Ask Size: - 16.44 bill.USD 2.73% 21.49

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
  -   1,476.7000   1,366.1000   2,805.7000   2,857.6000
Intangible Assets
  -   25   38.3000   310.5000   293.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   3,769.9000
Inventories
  -   254.7000   268.8000   522.5000   664.9000
Accounts Receivable
  -   320   352.1000   643.1000   646.1000
Cash and Cash Equivalents
  -   156.3000   207.4000   191   124.9000
Current Assets
  -   812.1000   937   1,487.2000   1,578.6000
Total Assets
  -   2,412.5000   2,453.8000   5,200   5,348.5000

 

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
  -   154.9000   117.5000   357.4000   330.5000
Long-term debt
  -   -   -   -   2,371.7000
Liabilities to Banks
  -   0.0000   0.0000   0.0000   39.4000
Provisions
  -   22.3000   125.1000   434.8000   409.9000
Liabilities
  -   1,483.6000   1,484.3000   3,887   3,827.1000
Share Capital
  -   .9830   .9810   .9820   1
Total Equity
  -   928.9000   969.5000   1,313   1,521.4000
Minority Interests
  -   -   -   -   0.0000
Total liabilities equity
  -   2,412.5000   2,453.8000   5,200   5,348.5000

 

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
  2,435.6000   2,620.1000   2,843.9000   3,665.3000   5,852.6000
Depreciation (total)
  -   -   -   -   -
Operating Result
  185.4000   272.7000   443.5000   473.6000   702.7000
Interest Income
  -32.3000   -29.2000   -62.9000   -58.3000   88.4000
Income Before Taxes
  153.1000   243.5000   380.6000   415.3000   614.3000
Income Taxes
  -52.3000   85.5000   216.7000   -21   221.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  205.4000   158   163.8000   436.3000   392.6000

 

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
  2.0200   1.5900   1.7000   4.5200   3.9900
Dividend per Share
  0.6000   0.8000   1.0000   1.5100   1.6000

 

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
  349.9000   345.5000   404.2000   608.2000   736.1000
Cash Flow from Investing Activities
  -321.3000   -350.2000   -107.5000   -1,411.4000   -451.1000
Cash Flow from Financing
  -92.8000   -35.6000   -245.6000   786.8000   -351.1000
Decrease / Increase in Cash
  -64.2000   -40.2000   51.1000   -16.4000   -66.1000
Employees
  8,100   8,300   8,600   13,600   14,000