2024-11-15  9:59:56 PM Chg. +0.68 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
201.71USD +0.34% 63,694
Turnover: 12.78 mill.
-Bid Size: - -Ask Size: - 13.3 bill.USD 0.40% 19.49

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
  3,288   3,382.2000   3,442.2000   3,679.6890   3,835.9780
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   7,359.3050   7,915.8090
Inventories
  96.8000   99   101.8000   -   -
Accounts Receivable
  969.8000   1,067.2000   1,117   1,282.7350   1,302.4290
Cash and Cash Equivalents
  41.2000   23.5000   17.2000   32.0690   61.2280
Current Assets
  1,364.9000   1,407.5000   1,432.3000   1,615.1380   1,718.3040
Total Assets
  7,665.2000   8,200.8000   8,311.7000   8,974.4430   9,634.1130

 

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
  228   247   276.9000   336.4470   366.2380
Long-term debt
  -   -   -   3,210.2150   3,387.3030
Liabilities to Banks
  -   -   -   -   -
Provisions
  209.6000   184.8000   246.3000   283.6000   319.9000
Liabilities
  5,099.8000   5,200.6000   4,793.4000   5,183.3630   5,324.9520
Share Capital
  1   1   .9830   .9140   .9100
Total Equity
  2,347.1000   2,765.9000   3,300.2000   3,791.0800   4,309.1610
Minority Interests
  218.3000   234.3000   218.1000   55.1340   59.5140
Total liabilities equity
  7,665.2000   8,200.8000   8,311.7000   8,974.4430   9,634.1130

 

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
  6,760.2000   6,961.4000   7,283.8000   8,065.3260   9,043.4510
Depreciation (total)
  287.2000   302.4000   337.2000   375.6240   398.6180
Operating Result
  897.1000   942.6000   1,015.5000   1,063.3050   1,259.3950
Interest Income
  -200.8000   -178.9000   -146.1000   -   -
Income Before Taxes
  696.3000   763.7000   869.3000   929.6670   1,145.9010
Income Taxes
  247.5000   274.6000   315.3000   324.6710   395.2030
Minority Interests Profit
  -50.7000   -45.6000   -43.3000   59.6530   70.1700
Net Income
  398.2000   443.4000   510.7000   545.3430   680.5280

 

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
  4.0900   4.5700   5.2100   5.5200   6.8900
Dividend per Share
  0.2000   0.6000   0.2000   0.3000   0.4000

 

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
  718.3000   815.3000   884.2000   1,035.8760   1,020.8980
Cash Flow from Investing Activities
  -285.8000   -789.6000   -383.5000   -832.8460   -912.8850
Cash Flow from Financing
  -420.7000   -43.4000   -507   -187.4240   -77.2450
Decrease / Increase in Cash
  11.8000   -17.8000   -6.2000   14.8310   29.1590
Employees
  65,400   65,100   66,100   68,700   72,600