1/27/2023  10:10:00 PM Chg. +0.62 Volume Bid11:13:22 PM Ask11:13:22 PM Market Capitalization Dividend Y. P/E Ratio
80.94USD +0.77% 1.56 mill.
Turnover: 87.02 mill.
80.59Bid Size: 100 81.25Ask Size: 100 28.19 bill.USD 2.98% 22.80

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
  9,567.7000   10,403.1000   16,605   17,576.2000   18,647.0410
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  51.2000   60.3000   400.3000   488.5000   515.0250
Fixed Assets
  -   -   -   -   -
Inventories
  244   249   267.7000   303.3000   -
Accounts Receivable
  -   -   -   -   856.3460
Cash and Cash Equivalents
  23.4000   6.6000   45.7000   43.4000   38.7030
Current Assets
  1,317.7000   1,357.5000   2,227.3000   2,087   2,692.4650
Total Assets
  14,522   15,647.1000   28,302.8000   27,795.5000   29,777.9750

 

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
  417.3000   633.3000   764.4000   742.3000   868.2310
Long-term debt
  -   -   -   624.1000   8,606.0170
Liabilities to Banks
  0.0000   0.0000   0.0000   624.1000   409.6000
Provisions
  1,801   1,937.9000   3,463.3000   4,925.8000   6,106.1000
Liabilities
  10,593.2000   11,515.3000   18,910.2000   18,028.4000   19,801.1600
Share Capital
  -   -   -   -   1,666.7960
Total Equity
  3,811.2000   4,012.7000   9,237.1000   9,611.5000   9,976.8150
Minority Interests
  117.7000   119.2000   155.6000   155.6000   155.5680
Total liabilities equity
  14,522   15,647.1000   28,302.8000   27,795.5000   29,777.9750

 

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
  4,898.2000   4,465.7000   6,273.8000   7,301.2000   7,741.8560
Depreciation (total)
  328.6000   167   221.8000   248.9000   614.6570
Operating Result
  799.9000   794.2000   1,118.2000   1,529.4000   1,632.8490
Interest Income
  -237.3000   -250.4000   -329.9000   -338.7000   362.1060
Income Before Taxes
  604.5000   571.5000   808   1,220.6000   1,295.3620
Income Taxes
  210.4000   171   274.9000   426.9000   468.2970
Minority Interests Profit
  -6.2000   -5.8000   -7.1000   -7.7000   7.5190
Net Income
  387.9000   394.7000   525.9000   786   819.5460

 

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
  2.2000   2.2200   1.9000   2.4900   2.5900
Dividend per Share
  1.0300   1.1000   1.3200   1.4700   1.5700

 

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
  1,093.5000   970.4000   1,161.2000   1,663.5000   1,635.4730
Cash Flow from Investing Activities
  -958   -1,018.6000   -1,467.9000   -1,441.2000   -1,591.7950
Cash Flow from Financing
  -139.1000   31.4000   345.9000   -224.7000   -48.3390
Decrease / Increase in Cash
  -3.6000   -16.8000   39.2000   -2.4000   -4.6610
Employees
  6,182   6,063   8,842   8,697   8,248