11/7/2024  10:10:00 PM Chg. +0.60 Volume Bid10:05:01 AM Ask10:05:01 AM Market Capitalization Dividend Y. P/E Ratio
18.36USD +3.38% 7.88 mill.
Turnover: 124.92 mill.
18.37Bid Size: 200 18.49Ask Size: 100 2.04 bill.USD 10.89% 6.38

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
  7,018   7,256   8,905   8,872   8,515
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  321   277   153   53   -
Fixed Assets
  -   -   -   -   8,733
Inventories
  2,923   3,036   3,199   3,748   3,814
Accounts Receivable
  0.0000   0.0000   0.0000   0.0000   -
Cash and Cash Equivalents
  2,267   2,277   1,205   537   1,407
Current Assets
  5,485   5,645   4,775   4,719   5,698
Total Assets
  13,160   13,564   14,094   13,905   14,431

 

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
  1,188   1,138   1,233   1,307   1,511
Long-term debt
  -   -   -   -   4,651
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,379   1,445   1,516   1,348   1,520
Liabilities
  5,307   5,462   7,586   7,857   8,440
Share Capital
  4   4   4   4   4
Total Equity
  7,853   8,102   6,508   6,048   5,991
Minority Interests
  -   -   -   -   -
Total liabilities equity
  13,160   13,564   14,094   13,905   14,431

 

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
  17,178   18,391   18,804   19,279   19,023
Depreciation (total)
  590   656   778   833   886
Operating Result
  1,712   1,914   2,158   1,890   1,689
Interest Income
  -124   -132   -299   -329   -340
Income Before Taxes
  1,588   1,782   1,859   1,561   1,349
Income Taxes
  597   668   692   575   482
Minority Interests Profit
  -   -   -   -   -
Net Income
  991   1,114   1,167   986   867

 

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
  3.2500   3.6700   4.3300   4.1900   4.2800
Dividend per Share
  -   -   1.0000   1.2800   1.5600

 

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
  2,234   1,676   2,143   1,265   2,024
Cash Flow from Investing Activities
  -640   -717   -802   -660   -593
Cash Flow from Financing
  30   -949   -2,413   -1,273   -995
Decrease / Increase in Cash
  1,624   10   -1,072   -668   436
Employees
  29,000   29,000   30,000   30,000   137,000