2024-12-20  10:10:00 PM Chg. +0.5800 Volume Bid12:52:17 AM Ask12:52:17 AM Market Capitalization Dividend Y. P/E Ratio
30.7500USD +1.92% 5.39 mill.
Turnover: 114.16 mill.
30.0600Bid Size: 300 31.3500Ask Size: 2,000 3.92 bill.USD 2.15% 6.20

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
  809.5000   815.5000   842.5000   883.0770   942.4180
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   5,580.0020   6,008.0130
Inventories
  418   393.5000   424.5000   448.8710   585.9070
Accounts Receivable
  219   230.1000   261.1000   247.6210   247.4050
Cash and Cash Equivalents
  1,527   1,068.1000   1,066.6000   906.6800   722.2090
Current Assets
  4,542.2000   4,050.9000   3,988.8000   3,948.0950   3,983.1540
Total Assets
  9,674.2000   9,170.8000   9,405   9,528.0970   9,991.1670

 

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
  255.7000   257.4000   666.1000   196.8680   235.6140
Long-term debt
  -   -   -   3,761.5280   4,845.3880
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   476.8000   449.3000   472
Liabilities
  7,253.9000   6,613.2000   6,395.6000   6,618.8110   8,151.5130
Share Capital
  3.4000   3.4000   3.4000   3.4420   3.4490
Total Equity
  2,420.3000   2,557.6000   3,009.5000   2,909.2860   1,839.6540
Minority Interests
  -   -   -   -   -
Total liabilities equity
  9,674.2000   9,170.8000   9,405   9,528.0970   9,991.1670

 

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
  4,662.3000   4,942.6000   5,258.3000   6,228.5080   5,995.4020
Depreciation (total)
  -   -   -   179.3000   198.0740
Operating Result
  830   1,000.2000   1,153.7000   1,280.9830   1,155.6950
Interest Income
  -45.3000   -46   -45.3000   4.1620   12.1170
Income Before Taxes
  792.7000   961.5000   1,114.3000   1,283.3200   1,150.1630
Income Taxes
  244.6000   337.6000   380.3000   438.7090   397.9560
Minority Interests Profit
  -   -   -   -   -
Net Income
  599.1000   623.9000   734   844.6110   752.2070

 

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
  2.5700   2.7500   3.3000   3.9000   3.7100
Dividend per Share
  0.4750   0.6200   0.8400   1.1000   1.2400

 

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
  885.3000   801.5000   977.1000   1,146.6770   1,100.1180
Cash Flow from Investing Activities
  -63.5000   -261.3000   -568.9000   -744.6500   -915.8480
Cash Flow from Financing
  -308.9000   -990.1000   -393.2000   -536.0960   -354.0640
Decrease / Increase in Cash
  505   -458.8000   -1.5000   -159.9320   -184.4710
Employees
  6,600   6,400   5,800   5,900   5,700