2024-04-26  9:59:59 PM Chg. -0.14 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
18.67USD -0.74% 280,837
Turnover: 5.25 mill.
-Bid Size: - -Ask Size: - 41.46 bill.USD 6.05% 17.62

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  17,926   30,996   35,847   38,564   40,547
Intangible Assets
  1,184.7000   1,171   2,438   2,302   3,551
Long-Term Investments
  -   -   -   6,036   6,040
Fixed Assets
  -   -   -   79,446   81,280
Inventories
  109.8000   374   430   459   407
Accounts Receivable
  -   -   -   1,641   1,315
Cash and Cash Equivalents
  411   714   598   315   229
Current Assets
  1,663   3,674   3,868   3,752   2,824
Total Assets
  30,717   68,185   75,185   83,198   84,104

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  728.7000   1,200   1,676   1,588   1,324
Long-term debt
  -   -   -   40,246   42,406
Liabilities to Banks
  0.0000   0.0000   0.0000   1,934   0.0000
Provisions
  2,199   4,033   4,651   -   -
Liabilities
  22,149.4000   44,086   46,900   48,772   48,701
Share Capital
  -   -   -   -   22
Total Equity
  3,320.5000   13,865   13,093   34,426   35,403
Minority Interests
  5,247.1000   10,234   15,192   350   284
Total liabilities equity
  30,717   68,185   75,185   83,198   84,104

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  8,264.9000   9,973   14,070   16,226   14,403
Depreciation (total)
  -   -   -   2,040   2,309
Operating Result
  1,538.7000   2,593   3,990   4,448   2,447
Interest Income
  -680.3000   -1,399   -1,675   -1,798   -2,051
Income Before Taxes
  1,015   1,343   3,438   3,091   772
Income Taxes
  362.8000   139   742   648   564
Minority Interests Profit
  -65.6000   -112   -1,499   -1,417   45
Net Income
  594.4000   315   1,193   1,026   227

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  0.7400   0.3500   1.1500   0.8900   0.1000
Dividend per Share
  1.0500   1.4000   1.6000   1.7400   1.6050

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,365.1000   2,795   4,064   4,467   5,303
Cash Flow from Investing Activities
  -2,391.5000   -5,084   -3,064   -5,210   -5,706
Cash Flow from Financing
  -57   2,584   -1,095   471   327
Decrease / Increase in Cash
  -91   303   -116   -283   -86
Employees
  8,120   10,685   11,075   11,535   11,290