11/13/2024  9:59:56 PM Chg. +0.36 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
108.18USD +0.33% 168,010
Turnover: 18.18 mill.
-Bid Size: - -Ask Size: - 63.19 bill.USD 3.53% 19.70

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
  7,313.2000   8,444.3000   10,114.3000   12,297.5000   11,662.4370
Intangible Assets
  1,022.9000   1,014.1000   996.2000   1,182.5000   -
Long-Term Investments
  -   -   -   -   1,132.6530
Fixed Assets
  -   -   -   -   13,997.3160
Inventories
  0.0000   0.0000   0.0000   0.0000   134.1340
Accounts Receivable
  1,332.7000   1,339.9000   1,349.4000   1,549.6000   745.4940
Cash and Cash Equivalents
  31   66   583.6000   149.3000   172.8120
Current Assets
  2,379   2,318.8000   2,764.7000   2,370.8000   1,307.2440
Total Assets
  12,499.2000   13,696.6000   15,855.3000   17,707.6000   15,304.5600

 

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
  1,215.5000   1,341.7000   1,333.5000   1,503.7000   891.4130
Long-term debt
  -   -   -   -   7,192.9290
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,172   1,446.6000   1,592.8000   1,938.3000   1,395.2000
Liabilities
  8,578.4000   9,896.9000   11,622.9000   12,862.4000   11,298.6770
Share Capital
  -   -   -   -   2.4580
Total Equity
  2,448.6000   2,238.6000   2,129.6000   2,337.9000   4,005.8830
Minority Interests
  1,472.2000   1,561.2000   2,102.8000   2,507.3000   3,413.7680
Total liabilities equity
  12,499.2000   13,696.6000   15,855.3000   17,707.6000   15,304.5600

 

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
  13,030.1000   14,805.8000   12,632.6000   14,602.7000   12,195.0910
Depreciation (total)
  307.3000   312.2000   335.8000   384.4000   294.6840
Operating Result
  944   1,158.9000   1,102.5000   926.7000   1,143.5710
Interest Income
  -292.2000   -297   -302.3000   -334.2000   -356.1630
Income Before Taxes
  755.2000   983.6000   944.4000   740.3000   819.8730
Income Taxes
  213.8000   226   215.2000   163.4000   -151.1580
Minority Interests Profit
  -206.7000   -399.2000   -382.9000   -310.4000   349.0010
Net Income
  334.6000   360.6000   360.6000   266.5000   314.1070

 

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
  1.5800   1.7200   1.7500   1.2900   1.5000
Dividend per Share
  0.9100   1.0800   1.2700   1.4800   2.1250

 

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
  834   1,360   990.9000   1,294.8000   1,285.6100
Cash Flow from Investing Activities
  -134.4000   -1,371.6000   -1,814.2000   -2,642   -2,566.2230
Cash Flow from Financing
  -698.1000   55.4000   1,332.1000   913   1,304.4990
Decrease / Increase in Cash
  1.6000   35.6000   517.7000   -434.3000   23.8860
Employees
  4,839   4,795   4,859   1,927   2,269