2024-04-26  9:59:57 PM Chg. +0.13 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
32.49USD +0.40% 99,778
Turnover: 3.22 mill.
-Bid Size: - -Ask Size: - 22.07 bill.USD 3.08% 3.51

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
  38,151   45,448   53,280   52,421   48,076
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   -
Fixed Assets
  -   -   -   -   49,537
Inventories
  564   655   908   891   708
Accounts Receivable
  -   -   -   -   2,024
Cash and Cash Equivalents
  134   295   160   1,906   769
Current Assets
  3,480   4,803   4,962   6,366   6,415
Total Assets
  43,425   52,051   60,737   61,637   55,952

 

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
  779   1,048   1,092   1,616   1,210
Long-term debt
  -   -   -   -   11,245
Liabilities to Banks
  0.0000   0.0000   0.0000   299   0.0000
Provisions
  -   2,648   -   -   -
Liabilities
  19,048   23,058   29,406   26,244   27,815
Share Capital
  -   -   -   -   -
Total Equity
  24,377   28,993   31,331   35,393   28,137
Minority Interests
  0.0000   0.0000   0.0000   1,997   2,200
Total liabilities equity
  43,425   52,051   60,737   61,637   55,952

 

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
  12,183   16,810   16,947   16,402   13,851
Depreciation (total)
  3,083   4,204   7,109   6,700   10,158
Operating Result
  5,435   8,251   5,042   4,390   -
Interest Income
  -229   -158   -165   -174   -
Income Before Taxes
  5,206   8,093   4,877   4,216   -2,906
Income Taxes
  2,174   3,509   2,199   1,665   1,637
Minority Interests Profit
  0.0000   0.0000   0.0000   -56   343
Net Income
  3,032   4,584   2,001   2,232   -5,403

 

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
  8.5300   11.7500   4.9500   5.5300   -14.0600
Dividend per Share
  0.6000   0.6000   0.6600   0.8000   1.0000

 

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
  6,726   9,953   8,504   9,835   8,461
Cash Flow from Investing Activities
  -13,403   -8,645   -13,424   -7,116   -8,804
Cash Flow from Financing
  4,763   -1,147   4,785   -973   -794
Decrease / Increase in Cash
  -1,914   161   -135   1,746   -1,137
Employees
  4,449   5,299   5,976   5,342   4,950