2024-04-19  6:03:13 PM Chg. +0.31 Volume Bid6:03:27 PM Ask6:03:27 PM Market Capitalization Dividend Y. P/E Ratio
26.94USD +1.16% 47,512
Turnover: 1.28 mill.
26.94Bid Size: 443 26.95Ask Size: 221 19.85 bill.USD 3.57% 26.91

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
  20,858   27,266   30,032   33,087   34,597
Intangible Assets
  0.0000   1,065   925   947   925
Long-Term Investments
  -   -   -   -   985
Fixed Assets
  -   -   -   -   42,705
Inventories
  643   654   673   702   836
Accounts Receivable
  742   827   824   1,020   923
Cash and Cash Equivalents
  925   1,202   901   1,102   1,751
Current Assets
  6,188   6,426   5,068   5,153   6,159
Total Assets
  32,837   42,648   43,634   46,259   48,864

 

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
  1,028   1,214   1,252   1,308   1,356
Long-term debt
  -   -   -   -   18,856
Liabilities to Banks
  694   578   652   701   1,466
Provisions
  2,697   3,391   3,477   4,042   4,680
Liabilities
  24,627   31,820   33,154   33,793   35,236
Share Capital
  5   6   6   6   7
Total Equity
  8,210   10,828   10,480   12,466   13,628
Minority Interests
  -   -   -   -   -
Total liabilities equity
  32,837   42,648   43,634   46,259   48,864

 

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
  8,521   12,737   12,286   11,860   11,499
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,866   3,101   3,109   2,339   3,272
Interest Income
  -593   -898   -961   -1,006   1,024
Income Before Taxes
  1,239   2,201   2,082   1,309   2,364
Income Taxes
  263   691   545   180   781
Minority Interests Profit
  -21   -17   -5   -1   -
Net Income
  938   1,495   1,526   1,130   1,737

 

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
  2.1700   2.7100   2.6100   1.8500   2.6400
Dividend per Share
  1.4000   1.4000   1.4400   1.4700   1.4900

 

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
  2,033   2,507   2,764   2,857   3,403
Cash Flow from Investing Activities
  -8,229   -7,952   -3,123   -4,295   -3,329
Cash Flow from Financing
  6,307   5,767   48   1,631   583
Decrease / Increase in Cash
  124   277   -301   201   649
Employees
  13,809   17,722   17,729   18,108   17,391