08/11/2024  22:00:00 Chg. -0.63 Volume Bid22:12:40 Ask22:12:40 Market Capitalization Dividend Y. P/E Ratio
67.21CAD -0.93% 785,062
Turnover: 52.17 mill.
67.00Bid Size: 200 67.30Ask Size: 100 33.25 bill.CAD - -

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
  8,141   9,922   11,505   12,233   12,674
Intangible Assets
  115   115   126   137   142
Long-Term Investments
  4,893   3,452   3,735   2,998   2,738
Fixed Assets
  -   -   -   -   -
Inventories
  570   731   762   728   646
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  412   430   562   628   215
Current Assets
  2,095   2,408   2,496   2,189   1,938
Total Assets
  15,547   16,257   18,206   17,958   17,724

 

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
  0.0000   0.0000   0.0000   0.0000   0.0000
Long-term debt
  -   -   -   -   115
Liabilities to Banks
  1,871   832   615   967   1,147
Provisions
  737   1,052   1,482   2,013   2,201
Liabilities
  8,862   8,410   8,294   8,330   8,932
Share Capital
  1,431   1,483   1,543   1,600   1,632
Total Equity
  6,685   7,847   9,912   9,628   8,792
Minority Interests
  0.0000   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  15,547   16,257   18,206   17,958   17,724

 

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
  6,539   8,715   7,927   7,305   7,115
Depreciation (total)
  -   -   -   -   -
Operating Result
  2,597   4,306   3,019   2,616   2,348
Interest Income
  -121   -159   -114   -144   -184
Income Before Taxes
  2,476   4,147   2,905   2,472   2,164
Income Taxes
  701   1,066   826   687   628
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,775   3,081   2,079   1,785   1,536

 

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
  2.0000   3.6000   2.4200   2.0600   1.8300
Dividend per Share
  0.1300   0.2800   0.7000   1.3300   1.4000

 

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
  3,131   3,485   3,225   3,212   2,614
Cash Flow from Investing Activities
  -2,572   -2,251   -2,204   -1,624   -1,160
Cash Flow from Financing
  -532   -1,216   -889   -1,522   -1,867
Decrease / Increase in Cash
  27   18   132   66   -413
Employees
  5,486   5,703   5,779   5,787   5,136