10/11/2024  9:59:59 PM Chg. +0.24 Volume Bid1:59:51 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
35.88USD +0.67% 52,966
Turnover: 1.23 mill.
-Bid Size: - -Ask Size: - 2.41 bill.USD - 22.29

Assets

2009
US GAAP
in mill. USD
2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
Property and Equipment
  6,634.5000   10,048.1000   11,897.5000   13,026   14,558.1000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  0.0000   0.0000   0.0000   0.0000   0.0000
Accounts Receivable
  647.5000   387.4000   587.2000   743.7000   949.1000
Cash and Cash Equivalents
  735.5000   337.9000   239.2000   282.1000   114.5000
Current Assets
  1,483.2000   830.7000   1,059.6000   1,305.3000   1,390.9000
Total Assets
  8,396.9000   11,221.3000   13,495.2000   14,607.8000   16,218

 

Liabilities

2009
US GAAP
in mill. USD
2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
Accounts Payable
  197.8000   374.8000   436   350.1000   347.2000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  300.2000   258.8000   242.8000   226   225.5000
Liabilities
  1,608.5000   4,058.3000   6,088.7000   6,884.6000   7,895.4000
Share Capital
  1,130.6000   917.7000   766.6000   710.1000   2.5000
Total Equity
  6,788.4000   7,163   7,406.5000   7,723.2000   8,322.6000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,396.9000   11,221.3000   13,495.2000   14,607.8000   16,218

 

Income Statement

2009
US GAAP
in mill. USD
2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
Revenues
  3,640.8000   2,807.2000   2,695.8000   3,547   4,234.3000
Depreciation (total)
  408.3000   539.8000   658.6000   758.6000   879.4000
Operating Result
  2,010.7000   916.1000   490.5000   783.8000   1,121.6000
Interest Income
  -1.7000   -9.5000   -55.7000   -85.8000   -106.3000
Income Before Taxes
  2,015.9000   916.5000   436.3000   703.2000   1,018
Income Taxes
  337.3000   143.1000   72.6000   147.1000   167.6000
Minority Interests Profit
  0.0000   0.0000   7.3000   -33.8000   -67.7000
Net Income
  1,678.6000   773.4000   370.9000   522.3000   782.7000

 

Per Share

2009
US GAAP
in USD
2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
Earnings per Share
  6.4400   3.0300   1.4600   2.0500   3.0500
Dividend per Share
  0.1800   0.8800   0.6000   0.5400   0.7600

 

Cash Flow

2009
US GAAP
in mill. USD
2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,136.7000   1,654.4000   759   1,381.7000   1,702.3000
Cash Flow from Investing Activities
  -1,495.1000   -2,913.9000   -2,540.3000   -1,790.9000   -2,485.1000
Cash Flow from Financing
  -419.5000   861.9000   1,682.6000   452.1000   615.2000
Decrease / Increase in Cash
  222.2000   -397.6000   -98.7000   42.9000   -167.6000
Employees
  5,700   5,900   5,300   5,600   6,000