7/19/2024  9:59:53 PM Chg. -7.08 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
291.12USD -2.37% 41,683
Turnover: 12.17 mill.
-Bid Size: - -Ask Size: - 39.82 bill.USD 2.23% 56.10

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
  2,041   2,288   2,724   3,156   3,686
Intangible Assets
  222   227   369   357   343
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   6,721
Inventories
  1,977   2,141   2,221   2,381   2,866
Accounts Receivable
  -   -   -   -   2,744
Cash and Cash Equivalents
  1,023   1,484   1,369   2,699   2,301
Current Assets
  6,289   7,091   7,167   8,639   9,055
Total Assets
  10,402   11,668   12,548   14,728   15,776

 

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
  1,362   1,546   1,339   1,557   1,881
Long-term debt
  -   -   -   -   1,589
Liabilities to Banks
  82   28   16   17   86
Provisions
  -   -   -   -   -
Liabilities
  5,732   6,176   5,945   7,218   7,683
Share Capital
  -   -   -   -   2,139
Total Equity
  4,670   5,492   6,603   7,510   8,093
Minority Interests
  -   -   -   -   344
Total liabilities equity
  10,402   11,668   12,548   14,728   15,776

 

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
  13,226   18,048   17,334   17,301   19,221
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,602   2,681   2,254   2,101   2,365
Interest Income
  -19   -10   -7   -14   -41
Income Before Taxes
  1,617   2,671   2,271   2,119   2,434
Income Taxes
  477   725   533   531   698
Minority Interests Profit
  -100   -98   -93   -105   85
Net Income
  1,040   1,848   1,645   1,483   1,651

 

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
  5.2900   9.5800   8.6900   7.9300   9.0400
Dividend per Share
  0.8750   1.3250   1.8000   2.2500   2.8100

 

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
  1,006   2,073   1,532   2,089   2,266
Cash Flow from Investing Activities
  -651   -552   -982   -846   -1,234
Cash Flow from Financing
  -267   -1,025   -694   52   -1,343
Decrease / Increase in Cash
  93   461   -115   1,330   -398
Employees
  39,200   43,900   46,000   47,900   54,600