11/8/2024  9:59:56 PM Chg. -0.71 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
30.97USD -2.24% 47,485
Turnover: 1.48 mill.
-Bid Size: - -Ask Size: - 4.62 bill.USD 4.32% 26.49

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
  -   1,965.3000   2,280.3000   2,910.2000   6.7060
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   2,238.7520
Inventories
  -   122   128   138.8000   9.0420
Accounts Receivable
  -   95   100.4000   95   24.0180
Cash and Cash Equivalents
  -   78.6000   280.6000   199.6000   161.5580
Current Assets
  -   344.5000   566.3000   519.2000   214.3630
Total Assets
  -   2,569.4000   3,123   3,685.5000   2,453.1150

 

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
  -   72.9000   70.4000   69.3000   20.2110
Long-term debt
  -   -   -   -   621.8490
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  -   1,246.3000   1,685   1,930.3000   877.9640
Share Capital
  -   630.3000   670.7000   692.1000   702.5980
Total Equity
  -   1,323.1000   1,438   1,755.2000   1,575.1510
Minority Interests
  -   0.0000   0.0000   94.1000   86.6810
Total liabilities equity
  -   2,569.4000   3,123   3,685.5000   2,453.1150

 

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
  1,315.2000   1,488.6000   1,571   1,707.8000   603.5210
Depreciation (total)
  -   -   -   -   119.9800
Operating Result
  268.5000   352.2000   410.9000   406.2000   98.2890
Interest Income
  -50.5000   -50.8000   -45   -43.8000   -44.2480
Income Before Taxes
  232.8000   306.4000   367.1000   381.4000   98.2890
Income Taxes
  15.2000   30.4000   88.4000   49.7000   9.6010
Minority Interests Profit
  0.0000   0.0000   0.0000   -1.9000   -1.4910
Net Income
  217.6000   276   278.7000   371.9000   99.3370

 

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
  1.8100   2.2700   2.2700   2.9600   0.7800
Dividend per Share
  1.3600   1.5200   1.6800   1.8600   2.0300

 

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
  495.4000   432.3000   445.9000   545.2000   316.5470
Cash Flow from Investing Activities
  -142.7000   -488.6000   -472.9000   -468.9000   -192.8070
Cash Flow from Financing
  -78.2000   -215.1000   229   -157.1000   -161.4490
Decrease / Increase in Cash
  274.5000   -270.9000   202   -81   -38.0860
Employees
  1,800   1,900   1,900   1,600   320