2024-05-03  9:59:59 PM Chg. +0.18 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
74.08USD +0.24% 79,441
Turnover: 5.88 mill.
-Bid Size: - -Ask Size: - 13.54 bill.USD 2.16% 9.39

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
  3,925.6000   3,736   3,900.5000   4,101.7000   5,525.8000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   0.0000
Fixed Assets
  -   -   -   -   8,723.7000
Inventories
  270.3000   304.2000   277.9000   274.3000   202.9000
Accounts Receivable
  238.9000   269.4000   217.4000   230.9000   191.5000
Cash and Cash Equivalents
  797.7000   1,207   2,274.9000   1,710.8000   1,996.6000
Current Assets
  1,341.4000   1,798.6000   2,807.6000   2,630.1000   2,614.5000
Total Assets
  8,758.5000   8,974.5000   10,166.9000   10,678.1000   11,338.2000

 

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
  87.9000   0.0000   0.0000   0.0000   65.8000
Long-term debt
  -   -   -   -   4,592.5000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  1,119.8000   1,046.9000   938.8000   833.2000   818.6000
Liabilities
  4,325.1000   4,041.6000   3,884.7000   5,239.7000   6,765.7000
Share Capital
  -   -   -   -   2.5000
Total Equity
  4,050.4000   4,547   5,902.2000   5,076.1000   4,572.5000
Minority Interests
  383   385.9000   380   362.3000   362.8000
Total liabilities equity
  8,758.5000   8,974.5000   10,166.9000   10,678.1000   11,338.2000

 

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
  3,965   6,097.9000   6,104   5,474.7000   4,743.2000
Depreciation (total)
  -   -   -   -   392.5000
Operating Result
  895.7000   2,790.5000   2,959.4000   2,411.7000   2,366.5000
Interest Income
  -219.8000   -145.5000   -131   -147.5000   178.2000
Income Before Taxes
  687.7000   2,645.6000   2,829.5000   2,209.7000   2,187.3000
Income Taxes
  273.7000   926.5000   964.2000   686.5000   773
Minority Interests Profit
  -91.5000   -221.8000   -74.7000   -68.2000   46.5000
Net Income
  349.2000   1,539.2000   1,848.7000   1,464.6000   1,390.3000

 

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
  1.0800   4.4360   5.7880   4.9740   1.0860
Dividend per Share
  0.0800   0.2000   0.3200   0.4400   0.2000

 

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
  1,194.4000   2,078.9000   2,375.6000   1,466.8000   1,408.6000
Cash Flow from Investing Activities
  -3,070.2000   -173.8000   -513.5000   -1,019.3000   -343.5000
Cash Flow from Financing
  1,977   -1,499.4000   -796.8000   -980.3000   -775.1000
Decrease / Increase in Cash
  100.6000   409.3000   1,067.9000   -564.1000   285.8000
Employees
  2,400   2,400   2,500   2,800   2,200