2024-04-18  9:59:56 PM Chg. -0.60 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
131.78USD -0.45% 83,648
Turnover: 11.05 mill.
-Bid Size: - -Ask Size: - 76.42 bill.USD 4.47% 10.08

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
  18,680.9000   21,288.8000   23,337.7000   26,148.8000   29,172.6440
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   29,346.6660
Inventories
  415.8000   590.6000   683.2000   563.3000   706.5970
Accounts Receivable
  1,113.3000   1,451.2000   1,656.6000   1,658.9000   1,779.3110
Cash and Cash Equivalents
  788.9000   615.7000   876.4000   1,318.2000   2,087.2130
Current Assets
  2,527.4000   3,253.9000   3,589.9000   4,072   5,416.0210
Total Assets
  21,624.2000   24,838.8000   27,336.6000   30,574.2000   34,762.6870

 

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
  1,664.9000   2,033.6000   2,078.9000   2,254.4000   2,860.5480
Long-term debt
  -   -   -   -   5,903.3540
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   91.6000
Provisions
  3,543.4000   4,003.2000   4,350.2000   5,522.4000   6,933.6000
Liabilities
  11,392.6000   12,197.9000   14,051.8000   15,155.8000   17,050.1050
Share Capital
  202.5000   202.7000   202.7000   202.7000   205.4920
Total Equity
  10,231.6000   12,640.9000   13,284.8000   15,418.5000   17,712.5820
Minority Interests
  -   -   -   -   -
Total liabilities equity
  21,624.2000   24,838.8000   27,336.6000   30,574.2000   34,762.6870

 

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
  6,099.9000   10,126.1000   11,682.6000   14,487.1000   18,035.3400
Depreciation (total)
  1,941.9000   2,516.4000   3,169.7000   3,601   3,997.0410
Operating Result
  523.3000   2,113.3000   1,479.8000   3,675.2000   5,241.8230
Interest Income
  -129.6000   -210.4000   -213.6000   -235.5000   -201.4580
Income Before Taxes
  408   1,909.8000   1,280.7000   3,436.9000   4,995.3150
Income Taxes
  247.3000   818.7000   710.5000   1,239.8000   2,079.8280
Minority Interests Profit
  -   -   -   -   -
Net Income
  160.6000   1,091.1000   570.3000   2,197.1000   2,915.4870

 

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
  0.3200   2.0800   1.0700   4.0700   5.3600
Dividend per Share
  0.3100   0.3200   0.3400   0.3750   0.5850

 

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
  2,708.6000   4,578.4000   5,236.8000   7,329.4000   8,649.1550
Cash Flow from Investing Activities
  -4,902.8000   -5,754.9000   -6,119.3000   -6,314.8000   -7,513.5650
Cash Flow from Financing
  2,303.4000   1,008.5000   1,139.8000   -573.9000   -327.7340
Decrease / Increase in Cash
  103.1000   -173.1000   260.7000   441.8000   769.0040
Employees
  2,290   2,550   2,650   2,800   3,000