12/2/2021  9:43:00 AM Chg. 0.000 Volume Bid11:06:11 AM Ask11:06:11 AM Market Capitalization Dividend Y. P/E Ratio
39.990EUR 0.00% -
Turnover: -
40.100Bid Size: 249 40.200Ask Size: 249 39.08 bill.EUR - -

Assets

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Property and Equipment
  451   450   463   478   469
Intangible Assets
  1,233   1,374   1,582   1,474   1,869
Long-Term Investments
  364   114   173   218   288
Fixed Assets
  5,644   5,981   6,844   6,960   7,976
Inventories
  3   14   11   7   2
Accounts Receivable
  800   901   910   923   942
Cash and Cash Equivalents
  175   408   254   229   212
Current Assets
  1,009   1,351   1,192   1,235   1,196
Total Assets
  6,678   7,332   8,154   8,195   9,172

 

Liabilities

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Accounts Payable
  1,062   1,180   1,210   1,197   1,168
Long-term debt
  1,834   1,921   2,179   2,626   3,576
Liabilities to Banks
  1,851   1,927   2,192   3,261   4,160
Provisions
  286   346   427   275   466
Liabilities
  4,241   4,625   5,223   4,971   6,068
Share Capital
  102   102   102   102   103
Total Equity
  2,286   2,546   2,772   3,184   3,082
Minority Interests
  151   161   159   40   22
Total liabilities equity
  6,678   7,332   8,154   8,195   9,172

 

Income Statement

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Revenues
  3,880   4,239   4,487   4,730   4,840
Depreciation (total)
  -   420   434   465   524
Operating Result
  693   894   1,052   1,059   1,094
Interest Income
  -   -   -   -   -
Income Before Taxes
  661   679   689   440   1,049
Income Taxes
  -17   -129   35   -152   -302
Minority Interests Profit
  -36   -42   -63   -39   -1
Net Income
  600   581   655   367   753

 

Per Share

2010
IFRS
in USD
2011
IFRS
in USD
2012
IFRS
in USD
2013
IFRS
in USD
2014
IFRS
in USD
Earnings per Share
  0.5900   0.5800   0.6600   0.3700   0.7700
Dividend per Share
  0.2300   0.2800   0.3200   0.3500   0.3800

 

Cash Flow

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Cash Flow from Operating Activities
  1,082   1,195   1,378   1,437   1,534
Cash Flow from Investing Activities
  -225   -380   -1,188   -508   -1,590
Cash Flow from Financing
  -856   -584   -353   -945   63
Decrease / Increase in Cash
  36   245   -163   -16   7
Employees
  14,690   14,777   16,025   17,119   16,820