2024-11-13  10:10:00 PM Chg. -1.14 Volume Bid10:46:07 PM Ask10:46:07 PM Market Capitalization Dividend Y. P/E Ratio
55.60USD -2.01% 6.13 mill.
Turnover: 264.36 mill.
55.50Bid Size: 200 55.91Ask Size: 100 67.78 bill.USD 3.22% 21.30

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
  20,272   12,580   15,467   18,210   28,081
Intangible Assets
  0.0000   0.0000   1,704   1,644   10,453
Long-Term Investments
  -   -   -   -   8,400
Fixed Assets
  -   -   -   -   48,673
Inventories
  303   169   175   194   231
Accounts Receivable
  859   637   688   674   972
Cash and Cash Equivalents
  795   889   839   681   240
Current Assets
  2,530   1,894   1,924   1,683   1,890
Total Assets
  24,972   16,502   24,327   27,142   50,563

 

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
  918   691   920   960   865
Long-term debt
  -   -   -   -   20,888
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  4,450   2,291   3,469   4,326   5,612
Liabilities
  17,684   14,709   19,575   22,278   30,391
Share Capital
  620   626   716   718   782
Total Equity
  7,288   1,793   4,752   4,864   20,172
Minority Interests
  -   -   -   -   11,395
Total liabilities equity
  24,972   16,502   24,327   27,142   50,563

 

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
  9,616   7,930   7,486   6,860   7,637
Depreciation (total)
  -   -   756   815   1,176
Operating Result
  44   1,867   1,612   1,375   1,569
Interest Income
  -632   -598   -568   -611   -747
Income Before Taxes
  -946   1,202   1,289   1,080   3,584
Income Taxes
  -30   124   360   401   1,249
Minority Interests Profit
  -175   -285   -206   -238   225
Net Income
  -1,097   376   859   430   2,114

 

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
  -1.8800   0.6400   1.3900   0.6300   2.9400
Dividend per Share
  0.4850   0.7750   1.1960   1.4375   1.9575

 

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
  2,651   3,439   1,835   2,217   2,115
Cash Flow from Investing Activities
  -4,296   -3,003   5,036   -4,052   -10,157
Cash Flow from Financing
  573   -342   -6,921   1,677   7,601
Decrease / Increase in Cash
  -1,072   94   -50   -158   -441
Employees
  5,022   4,293   4,639   4,909   6,742