2024-04-18  9:59:59 PM Chg. +0.19 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
64.00USD +0.30% 531,514
Turnover: 33.98 mill.
-Bid Size: - -Ask Size: - 131.38 bill.USD 2.92% 17.73

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
  39,075   42,490   49,413   52,720   55,705
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   1,399
Fixed Assets
  -   -   -   -   67,985
Inventories
  857   1,074   1,073   1,153   1,292
Accounts Receivable
  1,509   1,372   1,487   1,777   2,159
Cash and Cash Equivalents
  302   377   329   438   577
Current Assets
  5,258   4,872   5,237   5,842   6,944
Total Assets
  52,994   57,188   64,439   69,306   74,929

 

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
  1,124   1,191   1,281   1,200   1,354
Long-term debt
  -   -   -   473   24,367
Liabilities to Banks
  0.0000   0.0000   0.0000   2,002   2,897
Provisions
  5,109   5,681   6,703   8,144   9,261
Liabilities
  38,533   42,245   48,371   51,266   54,761
Share Capital
  4   4   4   4   16
Total Equity
  14,461   14,943   16,068   18,040   20,168
Minority Interests
  0.0000   0.0000   0.0000   0.0000   252
Total liabilities equity
  52,994   57,188   64,439   69,306   74,929

 

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
  15,317   15,341   14,256   15,136   17,021
Depreciation (total)
  1,807   1,567   1,518   2,163   2,551
Operating Result
  3,243   3,378   3,276   3,241   4,384
Interest Income
  -888   -956   -1,038   -1,043   -1,181
Income Before Taxes
  2,489   2,452   2,603   2,521   3,645
Income Taxes
  532   529   692   801   1,176
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   -4
Net Income
  1,957   1,923   1,911   1,908   2,465

 

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
  1.1930   1.1550   1.1480   1.1250   1.4175
Dividend per Share
  0.5000   0.5500   0.6000   0.6600   0.7250

 

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
  3,834   4,074   3,992   5,102   5,500
Cash Flow from Investing Activities
  -5,284   -5,279   -8,928   -6,123   -6,361
Cash Flow from Financing
  1,514   1,280   4,888   1,130   1,000
Decrease / Increase in Cash
  64   75   -48   109   139
Employees
  15,000   14,500   14,400   13,400   13,400