2024-04-26  9:59:56 PM Chg. -6.29 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
268.83USD -2.28% 46,589
Turnover: 12.5 mill.
-Bid Size: - -Ask Size: - 62.81 bill.USD 5.19% 12.87

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
  7,563.8000   8,600.9000   10,078.4000   9,850.6000   10,390
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  0.0000   0.0000   0.0000   90.9000   239
Fixed Assets
  -   -   -   -   12,567
Inventories
  173.6000   241.6000   197.1000   220.1000   241
Accounts Receivable
  245.3000   283.8000   320.3000   433.5000   440
Cash and Cash Equivalents
  111.2000   537.5000   229.4000   392.6000   1,025
Current Assets
  1,197.2000   1,479.3000   1,050.4000   1,728.4000   2,359
Total Assets
  9,679.1000   11,524.2000   13,069   12,292.8000   14,926

 

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
  419.2000   716.2000   826.8000   1,060.6000   1,320
Long-term debt
  -   -   -   9.9000   2,665
Liabilities to Banks
  0.0000   0.0000   0.0000   83.9000   45
Provisions
  1,752.4000   2,077.2000   2,226.9000   1,491.9000   1,964
Liabilities
  5,453.1000   5,873.1000   7,201.7000   5,678   6,337
Share Capital
  -   -   -   -   2
Total Equity
  4,120.6000   5,488.8000   5,689.4000   6,601.6000   8,589
Minority Interests
  105.4000   162.3000   178   13.2000   8
Total liabilities equity
  9,679.1000   11,524.2000   13,069   12,292.8000   14,926

 

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
  2,471.6000   2,786.6000   3,228.3000   3,719.5000   5,055
Depreciation (total)
  574.2000   607.4000   810.2000   907.1000   1,047
Operating Result
  971.6000   838.1000   484.3000   -377.9000   -
Interest Income
  -183.1000   -181.7000   -204.2000   -183.8000   184
Income Before Taxes
  788.5000   656.4000   280.1000   -561.7000   1,597
Income Taxes
  272.3000   197.6000   92.4000   -211.8000   -556
Minority Interests Profit
  -40.8000   -47.4000   -50.5000   -38.9000   -
Net Income
  605.2000   834.5000   192.3000   -838.4000   930

 

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
  5.1400   7.0100   1.5400   -6.1600   6.4000
Dividend per Share
  0.0800   0.0800   0.0800   0.0800   0.0800

 

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
  1,285   1,529.7000   1,837.6000   2,145.3000   2,366
Cash Flow from Investing Activities
  -954.9000   -1,560.8000   -3,256.4000   -2,139.8000   -2,699
Cash Flow from Financing
  -246.4000   457.4000   1,110.7000   157.8000   965
Decrease / Increase in Cash
  83.8000   426.3000   -308.1000   163.4000   632
Employees
  2,248   3,304   3,667   4,203   4,075