23/01/2025  22:10:00 Chg. +0.6200 Volume Bid23/01/2025 Ask23/01/2025 Market Capitalization Dividend Y. P/E Ratio
43.1200USD +1.46% 1.09 mill.
Turnover: 30.37 mill.
42.7600Bid Size: 200 43.4800Ask Size: 200 8.66 bill.USD 3.86% 20.73

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
  -   7,474   8,344.8000   8,032.6000   6,979.9000
Intangible Assets
  -   137   127.4000   0.0000   -
Long-Term Investments
  -   -   -   -   1,318.2000
Fixed Assets
  -   -   -   -   8,822
Inventories
  -   100.7000   174.2000   155.1000   58.5000
Accounts Receivable
  -   322.5000   295.3000   191.8000   188.8000
Cash and Cash Equivalents
  -   4.6000   1.8000   6.8000   5.5000
Current Assets
  -   652.7000   794.2000   694.6000   705.8000
Total Assets
  -   8,906   9,922.2000   9,134.7000   9,527.8000

 

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
  -   388   396.7000   251   179.1000
Long-term debt
  -   -   -   -   2,755.3000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   1,651.4000   1,948.8000   2,125.3000   2,268.3000
Liabilities
  -   6,086.7000   6,849.8000   6,097.6000   6,283.4000
Share Capital
  -   1   1   2   -
Total Equity
  -   2,819.3000   3,072.4000   3,037.1000   3,244.4000
Minority Interests
  -   256   305.2000   0.0000   -
Total liabilities equity
  -   8,906   9,922.2000   9,134.7000   9,527.8000

 

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
  3,716.9000   3,915.9000   3,671.2000   2,867.7000   2,453.1000
Depreciation (total)
  291.3000   307.1000   371   297.3000   281.4000
Operating Result
  593.9000   646.7000   676.9000   553.5000   536.8000
Interest Income
  -139.7000   -140.4000   -163.5000   -147.5000   148.4000
Income Before Taxes
  461.4000   524.3000   520.1000   524.1000   568.6000
Income Taxes
  161   160.7000   135.1000   130.3000   172.8000
Minority Interests Profit
  -5.1000   -20.7000   -30   -6.2000   -
Net Income
  295.3000   342.9000   355   387.6000   395.8000

 

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
  1.5200   1.7500   1.8000   1.9600   1.9900
Dividend per Share
  0.7310   0.7590   0.7980   0.8350   0.9500

 

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
  782.5000   833.9000   1,046.1000   623.2000   721.6000
Cash Flow from Investing Activities
  -846.1000   -1,395.8000   -1,192.6000   -957   -559.1000
Cash Flow from Financing
  7.8000   564.2000   143.7000   338.8000   -163.8000
Decrease / Increase in Cash
  -55.8000   2.3000   -2.8000   5   -1.3000
Employees
  2,146   2,108   3,377   3,269   3,329