2024-05-09  10:00:00 PM Chg. +2.2600 Volume Bid1:04:57 PM Ask1:04:57 PM Market Capitalization Dividend Y. P/E Ratio
170.0100USD +1.35% 944,166
Turnover: 106.77 mill.
162.3000Bid Size: 100 172.4900Ask Size: 100 17.54 bill.USD 0.99% 24.15

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
  1,479.5000   1,726.9000   1,885.5000   2,112.2000   2,482.5320
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   2,516.9870
Inventories
  17.3000   20.9000   23.1000   26.2000   27.7400
Accounts Receivable
  351.2000   411.5000   466   568.5000   653.7950
Cash and Cash Equivalents
  7.7000   5.5000   5.6000   5.8000   5.9610
Current Assets
  462.6000   513.5000   554.5000   680.2000   880.1300
Total Assets
  1,961.7000   2,267.3000   2,464.6000   2,819.4000   3,397.1170

 

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
  192.1000   251.6000   266.7000   305.5000   325.8380
Long-term debt
  -   -   -   -   683.5390
Liabilities to Banks
  -   -   -   -   -
Provisions
  393.9000   516.7000   532.4000   580.5000   678.4000
Liabilities
  1,388.6000   1,699.8000   1,672.8000   1,807   2,192.5940
Share Capital
  1.7000   1.7000   1.7000   1.7000   1.6710
Total Equity
  573   567.5000   791.9000   1,012.5000   1,204.5230
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,961.7000   2,267.3000   2,464.6000   2,819.4000   3,397.1170

 

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
  3,793.5000   4,526.8000   5,055   5,584.5000   6,165.4410
Depreciation (total)
  197.1000   213.9000   229.2000   253.4000   294.4960
Operating Result
  347.6000   444.2000   530.2000   576.7000   631.5420
Interest Income
  -27.9000   -28.5000   -25.6000   -23   -26.9410
Income Before Taxes
  319.7000   415.7000   504.6000   553.6000   604.6010
Income Taxes
  120.1000   158.7000   194.3000   211.2000   229.8090
Minority Interests Profit
  -   -   -   -   -
Net Income
  199.6000   257   310.4000   342.4000   374.7920

 

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
  1.6000   2.1600   2.6400   2.9200   3.2000
Dividend per Share
  0.4800   0.5200   0.7100   0.4500   0.8000

 

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
  428.1000   635.7000   548   574.4000   646.7790
Cash Flow from Investing Activities
  -226   -445.5000   -369.6000   -442.5000   -659.6810
Cash Flow from Financing
  -202.3000   -192.4000   -178.3000   -131.6000   13.0320
Decrease / Increase in Cash
  -.2000   -2.2000   .1000   .2000   .1300
Employees
  15,223   15,631   16,475   18,467   20,158