20/12/2024  21:59:55 Chg. +0.28 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
36.16USD +0.78% 202,952
Turnover: 7.34 mill.
-Bid Size: - -Ask Size: - 16.88 bill.USD 2.76% 22.75

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
  11,097   11,800.1000   12,915.9000   14,365.1000   11,057.4000
Intangible Assets
  0.0000   297.6000   286.6000   275.7000   264.7000
Long-Term Investments
  -   -   -   -   663
Fixed Assets
  -   -   -   -   -
Inventories
  563.7000   586.8000   540.7000   546.8000   -
Accounts Receivable
  1,079.3000   854.8000   907.3000   1,005.8000   1,070.1000
Cash and Cash Equivalents
  9.2000   11.5000   36.3000   26.8000   25.4000
Current Assets
  2,448.9000   2,248.2000   2,352.4000   2,159.2000   2,466.5000
Total Assets
  19,938.8000   20,708.3000   21,844.7000   22,653.9000   24,866.3000

 

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
  581.8000   434.8000   538.9000   619   670.6000
Long-term debt
  -   -   -   -   8,155.9000
Liabilities to Banks
  1,382.5000   1,359.4000   776.9000   698.7000   1,576.9000
Provisions
  -   -   3,421.5000   3,770.3000   4,264.7000
Liabilities
  15,015.6000   15,711   16,290.4000   16,767.3000   18,691
Share Capital
  2.8000   2.8000   3.1000   3.2000   3.2000
Total Equity
  4,923.2000   4,997.3000   5,554.3000   5,886.6000   6,175.3000
Minority Interests
  0.0000   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  19,938.8000   20,708.3000   21,844.7000   22,653.9000   24,866.3000

 

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
  6,422   6,019.1000   5,061.2000   5,657.3000   6,470.6000
Depreciation (total)
  596.3000   538.2000   561.9000   577.3000   605.5000
Operating Result
  921.3000   905.1000   1,010.5000   1,107.5000   1,262.4000
Interest Income
  -392.3000   -376.8000   -418.3000   -414.8000   -443.6000
Income Before Taxes
  436.1000   467.1000   593.9000   716.9000   841.1000
Income Taxes
  141.5000   163.3000   215.5000   261.9000   310.4000
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   0.0000
Net Income
  292   299.1000   416.1000   532.1000   530

 

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
  1.0500   1.0600   1.4300   1.7000   1.6800
Dividend per Share
  0.9200   0.9200   0.9400   0.9800   1.0200

 

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
  725.4000   870.2000   1,275.5000   1,436.8000   1,319.6000
Cash Flow from Investing Activities
  -943.3000   -1,149.3000   -1,425.2000   -2,010.1000   -2,116.6000
Cash Flow from Financing
  210.7000   281.4000   174.5000   445.1000   795.6000
Decrease / Increase in Cash
  49.6000   52.4000   16.9000   -9.5000   -1.4000
Employees
  7,604   7,957   8,286   8,477   8,982