11/6/2024  5:11:12 PM Chg. +1.47 Volume Bid5:11:16 PM Ask5:11:17 PM Market Capitalization Dividend Y. P/E Ratio
51.87USD +2.91% 367,111
Turnover: 14.74 mill.
51.84Bid Size: 4 51.87Ask Size: 2 46.68 bill.USD 1.40% 12.22

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
  36,536   45,684   52,064   55,821   39,730
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   1,565
Fixed Assets
  -   -   -   -   -
Inventories
  1,041   1,069   1,344   1,200   1,052
Accounts Receivable
  5,032   5,395   4,916   5,674   4,206
Cash and Cash Equivalents
  2,578   3,781   1,592   3,393   3,789
Current Assets
  13,059   11,542   9,492   11,323   13,873
Total Assets
  52,432   60,044   64,210   69,443   56,259

 

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
  4,646   5,304   4,708   5,520   5,229
Long-term debt
  -   -   -   -   6,838
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  2,567   2,550   1,982   2,914   3,015
Liabilities
  19,948   22,424   24,194   26,317   21,300
Share Capital
  177   177   178   178   178
Total Equity
  32,484   37,620   40,016   43,126   34,959
Minority Interests
  0.0000   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  52,432   60,044   64,210   69,443   56,259

 

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
  19,045   23,939   24,172   24,455   19,312
Depreciation (total)
  3,153   3,591   4,511   5,347   4,261
Operating Result
  7,475   10,757   7,520   9,400   -
Interest Income
  -116   -298   -130   -118   77
Income Before Taxes
  7,359   10,459   7,390   9,282   1,224
Income Taxes
  2,995   4,201   3,118   3,755   -1,685
Minority Interests Profit
  -72   0.0000   0.0000   0.0000   -14
Net Income
  4,530   6,771   4,598   5,903   616

 

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
  5.5700   8.3200   5.6700   7.3300   0.7900
Dividend per Share
  1.4700   1.8400   2.1600   2.5600   2.8800

 

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
  9,349   12,281   11,312   12,927   11,068
Cash Flow from Investing Activities
  -9,078   -9,903   -12,655   -8,193   -8,470
Cash Flow from Financing
  1,083   -1,175   -846   -2,933   -2,202
Decrease / Increase in Cash
  1,354   1,203   -2,189   1,801   396
Employees
  11,000   11,300   12,300   12,900   11,700