2024-04-26  9:59:55 PM Chg. +0.07 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
7.72USD +0.85% 210,621
Turnover: 1.62 mill.
-Bid Size: - -Ask Size: - 8.49 bill.USD - 5.47

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
  5,298.2000   6,645.5000   5,837   7,296.6000   13,712
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   13,810
Inventories
  35.1000   46.2000   28.1000   37.7000   37
Accounts Receivable
  351.6000   341.9000   377.6000   464   530
Cash and Cash Equivalents
  16.1000   15.6000   53.6000   22.9000   53
Current Assets
  580.9000   978.3000   808.9000   644.2000   1,115
Total Assets
  6,017.5000   7,902.9000   6,737.5000   8,047.7000   14,925

 

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
  473.9000   514.1000   459.6000   507.5000   653
Long-term debt
  -   -   -   -   2,466
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   9
Provisions
  1,174.4000   1,781   1,155.2000   1,556.7000   2,060
Liabilities
  3,052.6000   3,933.6000   3,701.7000   4,425.7000   10,263
Share Capital
  -   -   -   -   4
Total Equity
  2,964.9000   3,969.3000   3,035.9000   3,622   4,662
Minority Interests
  0.0000   0.0000   0.0000   0.0000   -
Total liabilities equity
  6,017.5000   7,902.9000   6,737.5000   8,047.7000   14,925

 

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
  2,610.7000   2,952.9000   2,715   3,371.1000   4,038
Depreciation (total)
  590.3000   704.5000   811   786.6000   942
Operating Result
  1,021.2000   1,074.8000   -1,115.6000   1,203.6000   1,373
Interest Income
  -26.2000   -24.1000   -35.7000   -41.6000   59
Income Before Taxes
  995.5000   1,051   -1,150.2000   1,190.4000   1,449
Income Taxes
  391.7000   413.2000   -443.1000   486.9000   525
Minority Interests Profit
  -.3000   0.0000   0.0000   0.0000   -
Net Income
  604.1000   637.8000   -707.1000   703.5000   924

 

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
  1.7500   1.8400   -2.0300   2.0100   2.6300
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   -

 

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
  1,642.6000   1,739.8000   1,653.9000   1,908.5000   2,335
Cash Flow from Investing Activities
  -1,725.6000   -2,024.8000   -1,906.7000   -2,215.8000   -7,288
Cash Flow from Financing
  86.2000   284.3000   290.9000   277.2000   4,983
Decrease / Increase in Cash
  2.9000   -.4000   38   -30.6000   30
Employees
  2,088   2,287   2,427   2,621   2,781