08/11/2024  18:07:23 Chg. -0.1000 Volume Bid20:56:11 Ask20:56:11 Market Capitalization Dividend Y. P/E Ratio
21.3500EUR -0.47% 4,155
Turnover: 88,732.7500
-Bid Size: - -Ask Size: - 64.64 bill.EUR - -

Assets

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Property and Equipment
  39,882.7000   46,234.9000   49,808   55,286.8000   63,760.2000
Intangible Assets
  4,900.3000   10,515.2000   9,936.6000   10,379   9,664.4000
Long-Term Investments
  4,514.6000   5,830.4000   6,023.2000   5,331.3000   5,614.9000
Fixed Assets
  -   -   -   -   -
Inventories
  2,677   3,153.4000   2,869.8000   3,357.6000   2,688.3000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  3,834   6,272.8000   7,395.8000   9,675.8000   9,426.2000
Current Assets
  16,742.6000   22,470.9000   20,758.1000   27,087.6000   28,902.5000
Total Assets
  72,970.8000   87,183.9000   88,976.1000   100,455.4000   111,889.4000

 

Liabilities

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Accounts Payable
  8,359.9000   10,662.6000   9,278.7000   10,844.1000   11,422.6000
Long-term debt
  11,706.2000   13,101.4000   11,762.9000   19,022.6000   23,775.4000
Liabilities to Banks
  13,509.8000   15,687.7000   13,974.8000   21,132.4000   28,176.6000
Provisions
  16,572.4000   19,260.7000   20,043.5000   19,589.7000   21,404.6000
Liabilities
  47,289.8000   54,833.1000   52,689.2000   60,073.6000   68,649.1000
Share Capital
  907.5000   907.5000   907.5000   907.5000   -
Total Equity
  25,681   32,350.8000   36,286.9000   40,381.8000   43,240.3000
Minority Interests
  782.7000   714.6000   79.4000   56.7000   45.4000
Total liabilities equity
  72,970.8000   87,183.9000   88,976.1000   100,455.4000   111,889.4000

 

Income Statement

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Revenues
  59,778.7000   73,231.7000   80,049   70,282.5000   68,830.6000
Depreciation (total)
  5,751   5,830.4000   6,862.6000   8,212.5000   11,502
Operating Result
  15,574.2000   24,024.9000   23,435.1000   17,638.7000   12,420.8000
Interest Income
  -   -   -   -   -
Income Before Taxes
  15,517.5000   24,251.8000   23,446.4000   15,699   12,409.5000
Income Taxes
  11,252.5000   15,358.7000   15,562.9000   11,252.5000   9,914
Minority Interests Profit
  56.7000   45.4000   -68.1000   79.4000   -11.3000
Net Income
  4,321.8000   8,938.4000   7,815.5000   4,525.9000   2,484.2000

 

Per Share

2010
IFRS
in USD
2011
IFRS
in USD
2012
IFRS
in USD
2013
IFRS
in USD
2014
IFRS
in USD
Earnings per Share
  1.3400   2.8100   2.4600   1.4200   0.7800
Dividend per Share
  0.7100   0.7400   0.7700   0.7900   0.8200

 

Cash Flow

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Cash Flow from Operating Activities
  9,664.4000   13,498.4000   14,519.3000   11,490.7000   14,349.2000
Cash Flow from Investing Activities
  -8,995.2000   -9,630.4000   -10,957.5000   -12,522.9000   -12,704.4000
Cash Flow from Financing
  -90.7000   -1,440.6000   -2,064.5000   3,017.3000   -2,620.3000
Decrease / Increase in Cash
  578.5000   2,427.4000   1,497.3000   1,985.1000   -975.5000
Employees
  30,344   31,715   23,028   23,413   22,516