10/29/2020  8:12:57 AM Chg. -0.025 Volume Bid5:30:02 PM Ask5:30:02 PM Market Capitalization Dividend Y. P/E Ratio
11.475EUR -0.22% 0
Turnover: 0.000
11.300Bid Size: 500 11.530Ask Size: 500 11.15 bill.EUR - -

Assets

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Property and Equipment
  4,873.2000   6,093.4000   6,443   6,513.2000   7,424.8000
Intangible Assets
  311.2000   311.5000   155.3000   157.6000   133
Long-Term Investments
  122.5000   79.8000   121.3000   160.1000   175.2000
Fixed Assets
  5,378   6,641.3000   6,921.2000   7,209   8,188.9000
Inventories
  240.1000   385   540.5000   494.9000   476.5000
Accounts Receivable
  608.6000   973.7000   924.9000   801.9000   904.6000
Cash and Cash Equivalents
  3,222.3000   3,541.6000   3,280   4,296.5000   2,685.1000
Current Assets
  4,132.5000   4,946.5000   4,784   5,660.9000   4,200.7000
Total Assets
  9,510.5000   11,587.8000   11,705.2000   12,869.9000   12,389.6000

 

Liabilities

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Accounts Payable
  437.6000   504.8000   503.9000   710.2000   776.6000
Long-Term Liabilities
  1,194.8000   2,058.9000   1,838.4000   1,442.2000   1,032.9000
Liabilities to Banks
  1,626.6000   2,196.5000   2,140.3000   1,889.2000   1,373.9000
Provisions
  637.7000   940.7000   985.6000   1,219.7000   1,460.2000
Liabilities
  2,893.1000   4,062   3,897.8000   4,065.1000   3,726
Share Capital
  89.8000   89.8000   89.8000   89.8000   89.8000
Total Equity
  5,338.6000   6,170.6000   6,196.2000   7,110.6000   6,724.5000
Minority Interests
  1,278.8000   1,355.2000   1,611.2000   1,694.2000   1,939.1000
Total liabilities equity
  9,510.5000   11,587.8000   11,705.2000   12,869.9000   12,389.6000

 

Income Statement

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Revenues
  2,962.6000   4,577.1000   6,076   6,740.1000   5,971.6000
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,463.5000   2,591.9000   3,097.4000   2,845.1000   2,157.7000
Interest Income
  -   -   -   -   -
Income Before Taxes
  1,437.6000   2,573.2000   3,076.2000   2,754.2000   2,083.5000
Income Taxes
  -317.7000   -752.5000   -946.2000   -1,020.6000   -843.7000
Minority Interests Profit
  -452.2000   -768.9000   -893.4000   -701.6000   -580.2000
Net Income
  667.7000   1,051.8000   1,236.6000   1,032   659.6000

 

Per Share

2009
IFRS
in USD
2010
IFRS
in USD
2011
IFRS
in USD
2012
IFRS
in USD
2013
IFRS
in USD
Earnings per Share
  0.6800   1.0700   1.2500   1.0500   0.6700
Dividend per Share
  0.2300   1.1600   0.4400   0.9900   0.9500

 

Cash Flow

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Cash Flow from Operating Activities
  1,006.3000   1,964.4000   2,466.3000   2,818   1,705.5000
Cash Flow from Investing Activities
  -1,499.8000   -1,460.1000   -1,814.7000   -1,314.9000   -1,041.3000
Cash Flow from Financing
  305   -377.3000   -2,038.7000   -1,035.8000   -1,845.5000
Decrease / Increase in Cash
  -188.5000   127   -1,387.1000   467.3000   -1,181.3000
Employees
  4,218   4,597   4,956   5,637   6,098