11/18/2024  9:59:49 PM Chg. - Volume Bid2:28:06 PM Ask2:15:55 PM Market Capitalization Dividend Y. P/E Ratio
234.42USD - 30,284
Turnover: 3.41 mill.
-Bid Size: - 243.63Ask Size: 1 142.11 bill.USD 2.22% 22.39

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
  38,253   39,934   41,997   43,749   46,272
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   1,390
Fixed Assets
  -   -   -   -   48,037
Inventories
  534   614   660   653   712
Accounts Receivable
  1,184   1,401   1,331   1,414   1,611
Cash and Cash Equivalents
  1,086   1,217   1,063   1,432   1,586
Current Assets
  3,432   3,727   3,614   3,990   4,679
Total Assets
  43,088   45,096   47,153   49,731   52,716

 

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
  677   819   825   803   877
Long-term debt
  -   -   -   -   11,018
Liabilities to Banks
  -   -   -   -   -
Provisions
  11,894   12,850   13,476   14,654   15,092
Liabilities
  25,325   26,518   27,276   28,506   31,527
Share Capital
  2,770   2,772   2,772   2,774   2,775
Total Equity
  17,763   18,578   19,877   21,225   21,189
Minority Interests
  -   -   -   -   -
Total liabilities equity
  43,088   45,096   47,153   49,731   52,716

 

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
  16,965   19,557   20,926   21,963   23,988
Depreciation (total)
  -   -   -   -   1,904
Operating Result
  4,981   5,724   6,745   7,446   8,753
Interest Income
  -602   -572   -535   -526   -561
Income Before Taxes
  4,433   5,264   6,318   7,048   8,343
Income Taxes
  1,653   1,972   2,375   2,660   -3,163
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,780   3,292   3,943   4,388   5,180

 

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
  2.7900   3.3900   4.1650   4.7350   5.7700
Dividend per Share
  0.6550   0.9650   1.2450   1.4800   1.9100

 

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
  4,105   5,873   6,161   6,823   7,385
Cash Flow from Investing Activities
  -2,488   -3,119   -3,633   -3,405   -4,249
Cash Flow from Financing
  -2,381   -2,623   -2,682   -3,049   -2,982
Decrease / Increase in Cash
  -764   131   -154   369   154
Employees
  42,884   44,861   45,928   46,445   47,201