13/11/2024  21:59:56 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

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  8,444.3000   10,114.3000   12,297.5000   11,662.4370   12,373.9890
Intangible Assets
  1,014.1000   996.2000   1,182.5000   -   -
Long-Term Investments
  -   -   -   1,132.6530   948.2210
Fixed Assets
  -   -   -   13,997.3160   14,470.9010
Inventories
  0.0000   0.0000   0.0000   134.1340   204.7800
Accounts Receivable
  1,339.9000   1,349.4000   1,549.6000   745.4940   593.9790
Cash and Cash Equivalents
  66   583.6000   149.3000   172.8120   97.6190
Current Assets
  2,318.8000   2,764.7000   2,370.8000   1,307.2440   975.2100
Total Assets
  13,696.6000   15,855.3000   17,707.6000   15,304.5600   15,446.1110

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  1,341.7000   1,333.5000   1,503.7000   891.4130   615.9820
Long-term debt
  -   -   -   7,192.9290   8,323.5820
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,446.6000   1,592.8000   1,938.3000   1,395.2000   1,436.7000
Liabilities
  9,896.9000   11,622.9000   12,862.4000   11,298.6770   11,679.7750
Share Capital
  -   -   -   2.4580   2.4580
Total Equity
  2,238.6000   2,129.6000   2,337.9000   4,005.8830   3,766.3360
Minority Interests
  1,561.2000   2,102.8000   2,507.3000   3,413.7680   3,430.5380
Total liabilities equity
  13,696.6000   15,855.3000   17,707.6000   15,304.5600   15,446.1110

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  14,805.8000   12,632.6000   14,602.7000   12,195.0910   7,763.2060
Depreciation (total)
  312.2000   335.8000   384.4000   294.6840   354.6200
Operating Result
  1,158.9000   1,102.5000   926.7000   1,143.5710   996.1590
Interest Income
  -297   -302.3000   -334.2000   -356.1630   -416.7870
Income Before Taxes
  983.6000   944.4000   740.3000   819.8730   521.8760
Income Taxes
  226   215.2000   163.4000   -151.1580   -136.6000
Minority Interests Profit
  -399.2000   -382.9000   -310.4000   349.0010   134.2180
Net Income
  360.6000   360.6000   266.5000   314.1070   244.9770

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  1.7200   1.7500   1.2900   1.5000   1.1700
Dividend per Share
  1.0800   1.2700   1.4800   2.1250   2.4300

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,360   990.9000   1,294.8000   1,285.6100   1,006.9800
Cash Flow from Investing Activities
  -1,371.6000   -1,814.2000   -2,642   -2,566.2230   -1,190.7190
Cash Flow from Financing
  55.4000   1,332.1000   913   1,304.4990   108.5890
Decrease / Increase in Cash
  35.6000   517.7000   -434.3000   23.8860   -75.1500
Employees
  4,795   4,859   1,927   2,269   2,364