2024-05-24  9:59:56 PM Chg. -0.58 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
176.27USD -0.33% 19,901
Turnover: 3.53 mill.
-Bid Size: - -Ask Size: - 11.8 bill.USD 0.45% 17.04

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

 

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

 

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
  4,900.1000   6,760.2000   6,961.4000   7,283.8000   8,065.3260
Depreciation (total)
  216.9000   287.2000   302.4000   337.2000   375.6240
Operating Result
  505.7000   897.1000   942.6000   1,015.5000   1,063.3050
Interest Income
  -77.6000   -200.8000   -178.9000   -146.1000   -
Income Before Taxes
  428.1000   696.3000   763.7000   869.3000   929.6670
Income Taxes
  152.3000   247.5000   274.6000   315.3000   324.6710
Minority Interests Profit
  -45.6000   -50.7000   -45.6000   -43.3000   59.6530
Net Income
  230.2000   398.2000   443.4000   510.7000   545.3430

 

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
  2.3700   4.0900   4.5700   5.2100   5.5200
Dividend per Share
  0.2000   0.2000   0.6000   0.2000   0.3000

 

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
  501.3000   718.3000   815.3000   884.2000   1,035.8760
Cash Flow from Investing Activities
  -2,194.1000   -285.8000   -789.6000   -383.5000   -832.8460
Cash Flow from Financing
  1,713   -420.7000   -43.4000   -507   -187.4240
Decrease / Increase in Cash
  20.3000   11.8000   -17.8000   -6.2000   14.8310
Employees
  39,900   65,400   65,100   66,100   68,700