2024-04-18  9:59:55 PM Chg. -1.72 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
107.13USD -1.58% 10,661
Turnover: 1.15 mill.
-Bid Size: - -Ask Size: - 4.71 bill.USD 2.48% 12.06

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
  4,808   5,673.9000   6,379.5000   7,124.6000   7,694.0420
Intangible Assets
  72.3000   84.8000   80.5000   72.4000   66.6190
Long-Term Investments
  -   -   -   -   38.6810
Fixed Assets
  -   -   -   -   8,599.7890
Inventories
  58.7000   65.9000   64.1000   64.3000   66.0070
Accounts Receivable
  -   -   -   -   794.8640
Cash and Cash Equivalents
  213.1000   104.6000   66.4000   61.6000   50.0920
Current Assets
  1,023.3000   1,088.2000   1,040.2000   1,062.5000   1,076.1970
Total Assets
  6,652.4000   7,617.8000   8,319   9,103.8000   9,675.9860

 

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
  294.4000   391.8000   399   475.4000   560.8520
Long-term debt
  -   -   -   -   4,500.2750
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,108.9000   1,121.5000   1,177.1000   1,390.9000   1,476
Liabilities
  5,248.1000   6,299.6000   6,851.5000   7,207.1000   7,856.5120
Share Capital
  25.6000   25.6000   25.7000   26.7000   26.5200
Total Equity
  1,404.3000   1,318.2000   1,467.5000   1,896.7000   1,819.4740
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,652.4000   7,617.8000   8,319   9,103.8000   9,675.9860

 

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
  5,136.4000   6,050.5000   6,257   6,419.3000   6,638.7740
Depreciation (total)
  -   -   -   -   1,087.5220
Operating Result
  316.3000   412.6000   443.7000   506.1000   -
Interest Income
  -130   -133.2000   -140.6000   -137.2000   -142.0750
Income Before Taxes
  186.3000   279.4000   303.1000   368.9000   338.5490
Income Taxes
  61.7000   108   102.2000   125.7000   118.0900
Minority Interests Profit
  -   -   -   -   -
Net Income
  118.2000   169.8000   210   237.8000   218.5750

 

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
  2.2500   3.3100   4.1100   4.5700   4.1400
Dividend per Share
  1.0400   1.1200   1.2000   1.3000   1.4200

 

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
  1,028   1,042   1,134.1000   1,223.1000   1,369.9910
Cash Flow from Investing Activities
  78.2000   504.2000   333.8000   393.6000   -1,578.6850
Cash Flow from Financing
  -982.5000   -1,657.2000   -1,504.3000   -1,621.7000   198.6520
Decrease / Increase in Cash
  114.5000   -108.5000   -35   .6000   -11.4700
Employees
  25,900   27,500   27,700   28,900   30,600