2024-04-18  9:59:57 PM Chg. +1.04 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
151.84USD +0.69% 21,843
Turnover: 3.31 mill.
-Bid Size: - -Ask Size: - 46.62 bill.USD 1.15% 33.58

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
  21,127   24,712   28,807   28,771   27,517
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   31,891
Inventories
  1,452   1,423   1,259   954   527
Accounts Receivable
  -   -   -   -   1,642
Cash and Cash Equivalents
  1,608   351   642   1,814   2,444
Current Assets
  8,780   8,339   8,387   8,599   6,687
Total Assets
  35,396   39,136   43,441   42,754   38,578

 

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
  4,274   3,712   2,809   2,109   708
Long-term debt
  -   -   -   -   5,919
Liabilities to Banks
  -   -   -   -   -
Provisions
  6,288   7,179   7,448   6,077   6,084
Liabilities
  18,587   20,544   22,238   17,970   16,258
Share Capital
  -   -   -   -   286
Total Equity
  16,689   18,516   21,090   24,720   22,320
Minority Interests
  120   76   113   64   115
Total liabilities equity
  35,396   39,136   43,441   42,754   38,578

 

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
  33,862   38,466   37,691   22,284   11,439
Depreciation (total)
  2,849   2,764   2,949   2,770   3,224
Operating Result
  3,672   2,844   4,157   4,899   -
Interest Income
  -361   -383   -419   -406   -323
Income Before Taxes
  3,311   2,461   3,738   4,493   2,436
Income Taxes
  1,173   785   1,675   525   744
Minority Interests Profit
  -13   27   -38   -170   57
Net Income
  2,125   1,703   2,025   5,052   2,317

 

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
  6.5200   5.0500   5.9800   15.0100   7.6300
Dividend per Share
  0.4000   0.4000   0.4000   0.7000   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
  4,530   4,984   5,660   4,870   4,464
Cash Flow from Investing Activities
  -5,259   -6,566   -7,051   578   1
Cash Flow from Financing
  975   325   1,682   -4,274   -3,835
Decrease / Increase in Cash
  246   -1,257   291   1,172   630
Employees
  13,800   14,350   14,775   12,225   3,045