2024-05-01  9:59:55 PM Chg. -0.75 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
50.43USD -1.47% 157,853
Turnover: 7.93 mill.
-Bid Size: - -Ask Size: - 32 bill.USD 5.69% 8.60

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
  19,652   24,774   27,316   28,447   36,296
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   44,139
Inventories
  0.0000   0.0000   0.0000   0.0000   -
Accounts Receivable
  1,202   1,379   1,245   1,520   1,959
Cash and Cash Equivalents
  2,866   5,555   4,637   6,066   1,480
Current Assets
  5,555   9,305   8,971   8,005   6,498
Total Assets
  32,927   41,117   43,326   42,877   50,637

 

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
  1,411   1,471   1,451   1,229   1,400
Long-term debt
  -   -   -   -   9,830
Liabilities to Banks
  -   -   -   -   -
Provisions
  2,756   4,763   4,693   4,793   6,974
Liabilities
  13,674   19,687   22,048   22,378   24,296
Share Capital
  -   -   -   -   41
Total Equity
  19,253   21,430   21,278   20,499   26,341
Minority Interests
  0.0000   0.0000   0.0000   0.0000   4,802
Total liabilities equity
  32,927   41,117   43,326   42,877   50,637

 

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
  9,940   11,454   9,502   10,397   19,566
Depreciation (total)
  -   -   -   -   3,319
Operating Result
  3,931   4,642   89   621   4,698
Interest Income
  -363   -352   -406   -417   536
Income Before Taxes
  3,568   4,290   -317   149   4,059
Income Taxes
  1,235   2,156   -132   169   2,368
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   84
Net Income
  4,550   4,704   -206   -20   1,607

 

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
  10.3500   11.2900   -0.5200   -0.0600   3.9300
Dividend per Share
  0.6400   0.6700   0.8000   0.8600   0.9400

 

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
  5,478   6,224   4,956   5,436   5,981
Cash Flow from Investing Activities
  -112   -5,646   -7,526   -3,999   -8,184
Cash Flow from Financing
  -3,104   1,691   1,629   20   -2,354
Decrease / Increase in Cash
  2,279   2,265   -918   1,429   -4,586
Employees
  5,000   5,200   5,700   5,900   6,600