08/11/2024  22:10:00 Chg. +1.71 Volume Bid13:55:39 Ask13:55:39 Market Capitalization Dividend Y. P/E Ratio
88.64USD +1.97% 3.81 mill.
Turnover: 228.23 mill.
88.64Bid Size: 300 89.00Ask Size: 300 97.12 bill.USD 3.14% 24.35

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
  42,002   45,010   48,390   51,208   54,868
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   2,492
Fixed Assets
  -   -   -   -   -
Inventories
  0.0000   2,270   2,819   2,298   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  447   1,315   628   659   710
Current Assets
  5,883   6,272   6,162   5,599   6,370
Total Assets
  55,032   59,267   63,149   64,546   70,923

 

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
  1,275   1,553   1,387   1,376   1,593
Long-term debt
  -   -   -   -   20,841
Liabilities to Banks
  1,301   1,717   2,485   619   3,608
Provisions
  -   -   -   -   -
Liabilities
  37,748   40,607   43,770   44,407   49,997
Share Capital
  4,219   4,328   4,389   4,461   4,539
Total Equity
  16,202   17,578   19,004   19,764   20,926
Minority Interests
  0.0000   0.0000   0.0000   0.0000   260
Total liabilities equity
  55,032   59,267   63,149   64,546   70,923

 

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
  17,456   17,657   16,537   17,087   18,467
Depreciation (total)
  1,513   1,717   1,787   1,901   -
Operating Result
  3,802   4,231   4,463   3,255   3,642
Interest Income
  -871   -857   -819   -805   -835
Income Before Taxes
  3,066   3,487   3,749   2,559   3,008
Income Taxes
  1,026   1,219   1,334   849   977
Minority Interests Profit
  -   -   -   -   0.0000
Net Income
  2,040   2,268   2,415   1,710   1,963

 

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
  2.3700   2.5700   2.7000   1.8800   2.1900
Dividend per Share
  1.8025   1.8725   1.9425   2.0125   2.0825

 

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
  3,991   5,903   4,898   6,097   5,815
Cash Flow from Investing Activities
  -4,256   -4,183   -5,168   -5,742   -6,408
Cash Flow from Financing
  22   -852   -417   -324   644
Decrease / Increase in Cash
  -243   868   -687   31   51
Employees
  25,940   26,377   26,439   26,300   26,369