2024-05-10  10:10:00 PM Chg. +1.01 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
77.18USD +1.33% 7.4 mill.
Turnover: 419.11 mill.
71.00Bid Size: 100 79.35Ask Size: 100 48.84 bill.USD 3.08% 16.05

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
  19,876   23,572   25,191   25,460   25,902
Intangible Assets
  0.0000   0.0000   436   426   415
Long-Term Investments
  -   -   -   -   2,848
Fixed Assets
  -   -   -   -   35,548
Inventories
  258   346   408   287   396
Accounts Receivable
  891   1,198   1,146   1,308   1,242
Cash and Cash Equivalents
  912   252   475   904   570
Current Assets
  3,353   2,332   3,695   3,997   4,184
Total Assets
  30,283   33,356   36,499   37,244   39,732

 

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
  864   1,107   1,110   1,215   1,198
Long-term debt
  -   -   -   -   12,167
Liabilities to Banks
  158   449   546   545   2,270
Provisions
  -   173   2,100   2,804   3,040
Liabilities
  20,965   23,036   25,737   25,394   27,632
Share Capital
  2,036   2,104   2,217   2,409   4,968
Total Equity
  9,027   9,838   10,282   11,008   12,100
Minority Interests
  111   383   381   822   754
Total liabilities equity
  30,283   33,356   36,499   37,244   39,732

 

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
  9,003   10,036   9,647   10,557   11,035
Depreciation (total)
  867   978   1,090   1,113   1,156
Operating Result
  1,358   1,744   1,412   1,938   -
Interest Income
  -420   -439   -469   -539   532
Income Before Taxes
  786   1,721   943   1,430   1,524
Income Taxes
  102   366   59   366   -300
Minority Interests Profit
  16   -42   -55   -79   -100
Net Income
  749   1,365   865   1,009   1,161

 

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
  3.0200   5.6600   3.5600   4.1000   2.3600
Dividend per Share
  1.5600   1.9200   2.4000   2.5200   1.3200

 

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
  2,154   1,867   2,018   1,784   2,161
Cash Flow from Investing Activities
  -1,283   -3,070   -3,158   -1,689   -3,342
Cash Flow from Financing
  -68   534   1,355   338   854
Decrease / Increase in Cash
  802   -660   223   429   -334
Employees
  13,504   17,483   16,893   17,122   17,046