2024-04-29  6:09:56 PM Chg. +0.26 Volume Bid6:09:56 PM Ask6:09:56 PM Market Capitalization Dividend Y. P/E Ratio
25.64USD +1.00% 319,646
Turnover: 5.49 mill.
25.63Bid Size: 200 25.64Ask Size: 700 5.37 bill.USD 5.74% -

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
  -   3,204.5000   4,233.1000   4,480.2000   4,543.7000
Intangible Assets
  -   147.8000   658.2000   607.9000   576.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   8,430
Inventories
  -   363   356.9000   365.5000   423
Accounts Receivable
  -   546.7000   632.6000   745.6000   684.7000
Cash and Cash Equivalents
  -   238.5000   319.9000   389.3000   419.5000
Current Assets
  -   1,306.1000   1,504.5000   1,627.3000   1,663
Total Assets
  -   6,663.3000   9,709.7000   10,008.8000   10,093

 

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
  -   399.6000   411.3000   472.3000   459.8000
Long-term debt
  -   -   -   -   3,433.6000
Liabilities to Banks
  -   188.4000   266   235.2000   210.8000
Provisions
  -   709.2000   935   966.6000   1,009
Liabilities
  -   4,472.2000   6,390.9000   6,460.9000   6,429.8000
Share Capital
  -   937.4000   1,157.7000   1,208.1000   -
Total Equity
  -   2,191.1000   3,318.8000   3,547.9000   3,663.2000
Minority Interests
  -   213.4000   1,085.7000   1,055.4000   1,004.1000
Total liabilities equity
  -   6,663.3000   9,709.7000   10,008.8000   10,093

 

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
  5,591.4000   6,091.3000   6,519.2000   7,194.7000   8,277.3000
Depreciation (total)
  22.6000   26.7000   51.8000   61.7000   362.9000
Operating Result
  659.2000   616   521.3000   831.1000   1,005.6000
Interest Income
  -133.8000   -138   -221.5000   -240.3000   -237.7000
Income Before Taxes
  523.3000   439   286.2000   590.4000   767.8000
Income Taxes
  167.6000   130.8000   99.6000   162.8000   235.2000
Minority Interests Profit
  -94.7000   -75.3000   12.8000   -149.5000   -195.4000
Net Income
  261   232.9000   199.4000   278.1000   337.2000

 

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
  1.5900   1.3900   1.1800   1.6300   1.9500
Dividend per Share
  0.5670   0.6730   0.7000   0.7280   0.7910

 

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
  598.8000   554.7000   707.7000   801.5000   1,005.4000
Cash Flow from Investing Activities
  -399.3000   -415.4000   -1,904.5000   -553.3000   -487.6000
Cash Flow from Financing
  -213.6000   -152.1000   1,278.5000   -186.1000   -475.7000
Decrease / Increase in Cash
  -19.4000   22.2000   81.4000   69.4000   30.2000
Employees
  -   9,750   13,500   12,800   12,800