2024-04-19  8:08:29 PM Chg. +0.48 Volume Bid8:08:45 PM Ask8:08:45 PM Market Capitalization Dividend Y. P/E Ratio
39.03USD +1.25% 213,590
Turnover: 8.33 mill.
39.02Bid Size: 700 39.04Ask Size: 300 45.06 bill.USD 4.09% -

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
  12,907   15,881   18,010   14,277   13,650
Intangible Assets
  0.0000   0.0000   0.0000   0.0000   109
Long-Term Investments
  -   -   -   -   334
Fixed Assets
  -   -   -   -   19,477
Inventories
  1,275   1,385   1,582   1,500   1,366
Accounts Receivable
  670   620   860   482   186
Cash and Cash Equivalents
  4,056   1,760   1,561   1,555   2,403
Current Assets
  7,253   5,388   5,945   4,874   5,439
Total Assets
  25,663   27,474   29,650   24,764   24,916

 

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
  427   561   657   478   406
Long-term debt
  -   -   -   -   6,480
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  1,488   2,147   858   635   656
Liabilities
  9,947   11,703   12,702   11,700   11,827
Share Capital
  778   784   787   789   798
Total Equity
  13,345   12,896   13,773   10,141   13,089
Minority Interests
  2,371   2,875   3,175   2,923   2,815
Total liabilities equity
  25,663   27,474   29,650   24,764   24,916

 

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
  9,540   10,358   9,868   8,322   7,292
Depreciation (total)
  945   1,036   1,032   1,362   1,229
Operating Result
  4,168   2,042   3,085   -3,631   -
Interest Income
  -279   -244   -249   -303   -361
Income Before Taxes
  3,997   1,810   3,114   -3,585   506
Income Taxes
  856   713   869   -813   -133
Minority Interests Profit
  -839   -606   -309   254   179
Net Income
  2,277   366   1,809   -2,462   508

 

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
  4.6300   0.7400   3.6500   -4.9400   1.0200
Dividend per Share
  0.5000   1.0000   1.4000   1.2250   0.2250

 

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
  3,167   3,584   2,372   1,543   1,438
Cash Flow from Investing Activities
  -1,419   -5,067   -3,264   -1,313   -507
Cash Flow from Financing
  -915   -854   689   -212   -65
Decrease / Increase in Cash
  841   -2,296   -199   -6   848
Employees
  15,500   17,100   16,400   15,085   13,700