2024-05-29  8:42:39 PM Chg. -0.27 Volume Bid8:43:33 PM Ask8:43:33 PM Market Capitalization Dividend Y. P/E Ratio
27.30USD -0.98% 80,669
Turnover: 2.21 mill.
27.28Bid Size: 100 27.30Ask Size: 300 20.31 bill.USD 4.29% 12.75

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
  3,762.8000   3,934.6000   4,311   4,546.2000   4,925.7110
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   68.0290
Fixed Assets
  -   -   -   -   5,024.2690
Inventories
  29.7000   21.3000   14.2000   17.5000   14.0260
Accounts Receivable
  94.5000   114.4000   172.4000   222.5000   239.0090
Cash and Cash Equivalents
  55.9000   29.9000   30.7000   23.4000   20.9540
Current Assets
  203   345.8000   270.3000   378.9000   413.4470
Total Assets
  4,005   4,331.5000   4,616.3000   4,981.1000   5,437.7160

 

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
  230   217.3000   312.5000   288.8000   400.0760
Long-term debt
  -   -   -   -   1,752
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  762.9000   928.6000   937.7000   1,141.5000   942.9000
Liabilities
  2,132.3000   2,226.7000   2,484.9000   2,776.5000   3,294.9830
Share Capital
  -   -   -   -   42.2920
Total Equity
  1,872.7000   2,104.8000   2,131.4000   2,204.6000   2,142.7330
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,005   4,331.5000   4,616.3000   4,981.1000   5,437.7160

 

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
  844   979.9000   1,204.5000   1,746.3000   2,173.0110
Depreciation (total)
  327.1000   343.1000   451.4000   651.1000   632.7600
Operating Result
  266.4000   306.9000   306.1000   550.5000   106.1860
Interest Income
  -67.9000   -71.7000   -68.3000   -64.9000   73.7850
Income Before Taxes
  198.5000   235.2000   237.8000   485.5000   32.4010
Income Taxes
  95.1000   112.8000   106.1000   205.8000   -72.0670
Minority Interests Profit
  -   -   -   -   -
Net Income
  103.4000   122.4000   131.7000   279.8000   104.4680

 

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
  0.2500   0.2950   0.3100   0.6700   0.2500
Dividend per Share
  0.0300   0.0300   0.0400   0.0600   0.0800

 

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
  484.9000   501.8000   652.1000   1,024.5000   1,236.4350
Cash Flow from Investing Activities
  -613.7000   -487.6000   -765.5000   -918.2000   -1,664.8400
Cash Flow from Financing
  144.6000   -40.3000   114.2000   -113.7000   425.9590
Decrease / Increase in Cash
  15.8000   -26   .8000   -7.3000   -2.4460
Employees
  409   529   589   684   691