11/11/2024  9:59:57 PM Chg. +3.06 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
263.28USD +1.18% 11,549
Turnover: 3.04 mill.
-Bid Size: - -Ask Size: - 14.18 bill.USD - 37.64

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  903.9000   1,531.8000   1,602.2000   1,558.8340   1,532.4670
Intangible Assets
  139.6000   572.8000   570   530.0800   506.8180
Long-Term Investments
  13.6000   21.7000   20.9000   -   -
Fixed Assets
  -   -   -   -   2,510.2320
Inventories
  56.2000   171.4000   152.1000   -   -
Accounts Receivable
  478.9000   568.5000   606   557.1310   496.0040
Cash and Cash Equivalents
  260.7000   229.8000   310.1000   246.8790   184.7080
Current Assets
  891.9000   1,086.8000   1,171.2000   1,126.4330   921.1960
Total Assets
  2,085.8000   3,825.8000   3,953.7000   3,704.2780   3,431.4280

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  178.1000   256.5000   316.5000   267.3290   241.1830
Long-term debt
  -   -   -   1,395   1,382.5430
Liabilities to Banks
  -   -   -   -   -
Provisions
  117.4000   224.5000   246.9000   290.2000   267.6000
Liabilities
  1,184.8000   2,393.7000   2,478   2,441.4070   2,335.1460
Share Capital
  .5320   .6040   .6070   .5890   .5760
Total Equity
  901   1,432.1000   1,475.6000   1,262.8710   1,096.2820
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,085.8000   3,825.8000   3,953.7000   3,704.2780   3,431.4280

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  1,984.1000   2,187.9000   3,509.7000   3,401.6360   3,275.1370
Depreciation (total)
  122.7000   161.6000   264.4000   276.0830   274.1940
Operating Result
  217.7000   202.2000   220.6000   111.8100   187.5790
Interest Income
  -39.4000   -47.3000   -78.4000   -   -
Income Before Taxes
  184.7000   127.7000   143.9000   38.5220   109.6460
Income Taxes
  57.4000   -1.9000   48.3000   66.8500   65.5440
Minority Interests Profit
  0.0000   0.0000   0.0000   -   -
Net Income
  127.3000   129.7000   95.6000   -28.3280   44.1020

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  2.4000   2.4100   1.5800   -0.4700   0.7600
Dividend per Share
  0.0000   0.0000   0.0000   -   -

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  179.5000   324.4000   415.8000   297.3660   396.3830
Cash Flow from Investing Activities
  -480.2000   -1,572.6000   -345.2000   -258.2940   -350.6420
Cash Flow from Financing
  258.7000   1,217.9000   13.1000   -93.9450   -90.1790
Decrease / Increase in Cash
  -41.5000   -30.9000   80.2000   -63.1940   -62.1710
Employees
  8,320   13,180   13,000   13,000   12,900