11/11/2024  22:10:00 Chg. -0.31 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
88.33USD -0.35% 2.9 mill.
Turnover: 157.42 mill.
86.29Bid Size: 200 89.27Ask Size: 100 96.78 bill.USD 3.15% 24.27

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  45,010   48,390   51,208   54,868   61,114
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   2,492   2,752
Fixed Assets
  -   -   -   -   -
Inventories
  2,270   2,819   2,298   -   -
Accounts Receivable
  -   -   -   -   1,058
Cash and Cash Equivalents
  1,315   628   659   710   1,404
Current Assets
  6,272   6,162   5,599   6,370   6,526
Total Assets
  59,267   63,149   64,546   70,923   78,318

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  1,553   1,387   1,376   1,593   1,905
Long-term debt
  -   -   -   20,841   24,688
Liabilities to Banks
  1,717   2,485   619   3,608   2,674
Provisions
  -   -   -   -   -
Liabilities
  40,607   43,770   44,407   49,997   56,336
Share Capital
  4,328   4,389   4,461   4,539   4,572
Total Equity
  17,578   19,004   19,764   20,926   21,982
Minority Interests
  0.0000   0.0000   0.0000   260   1,433
Total liabilities equity
  59,267   63,149   64,546   70,923   78,318

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  17,657   16,537   17,087   18,467   17,489
Depreciation (total)
  1,717   1,787   1,901   -   -
Operating Result
  4,231   4,463   3,255   3,642   4,282
Interest Income
  -857   -819   -805   -835   -840
Income Before Taxes
  3,487   3,749   2,559   3,008   3,629
Income Taxes
  1,219   1,334   849   977   1,194
Minority Interests Profit
  -   -   -   0.0000   14
Net Income
  2,268   2,415   1,710   1,963   2,367

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  2.5700   2.7000   1.8800   2.1900   2.6000
Dividend per Share
  1.8725   1.9425   2.0125   2.0825   2.1525

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  5,903   4,898   6,097   5,815   6,274
Cash Flow from Investing Activities
  -4,183   -5,168   -5,742   -6,408   -7,280
Cash Flow from Financing
  -852   -417   -324   644   1,700
Decrease / Increase in Cash
  868   -687   31   51   694
Employees
  26,377   26,439   26,300   26,369   26,703