2024-05-17  9:27:21 PM Chg. -0.40 Volume Bid9:27:22 PM Ask9:27:22 PM Market Capitalization Dividend Y. P/E Ratio
54.04USD -0.73% 5 mill.
Turnover: 219.97 mill.
54.03Bid Size: 1,100 54.04Ask Size: 2,000 38.94 bill.USD 2.09% 18.05

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
  13,929   14,147   14,464   14,875   17,912
Intangible Assets
  0.0000   0.0000   0.0000   0.0000   757
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   21,645
Inventories
  5,705   5,793   6,157   5,146   6,933
Accounts Receivable
  909   845   949   1,051   1,266
Cash and Cash Equivalents
  424   825   188   238   268
Current Assets
  7,450   7,621   7,325   7,959   8,911
Total Assets
  23,093   23,505   23,476   24,652   30,556

 

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
  3,890   4,227   4,329   4,524   5,052
Long-term debt
  -   -   -   -   9,771
Liabilities to Banks
  -   -   -   -   -
Provisions
  909   970   837   1,084   1,629
Liabilities
  18,187   18,207   19,510   20,438   25,114
Share Capital
  1,916   1,918   1,918   1,918   1,918
Total Equity
  4,832   5,296   3,981   4,207   5,442
Minority Interests
  74   2   -15   7   30
Total liabilities equity
  23,093   23,505   23,476   24,652   30,556

 

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
  76,733   82,189   90,374   96,751   108,465
Depreciation (total)
  1,525   1,600   1,638   1,652   1,948
Operating Result
  1,091   2,182   1,278   2,764   3,137
Interest Income
  -502   -448   -435   -462   -488
Income Before Taxes
  589   1,734   843   2,302   2,649
Income Taxes
  532   601   247   794   902
Minority Interests Profit
  13   -17   6   -11   19
Net Income
  70   1,116   602   1,497   1,728

 

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
  0.0600   0.8800   0.5100   1.3900   1.7450
Dividend per Share
  0.1850   0.2000   0.2200   0.2650   0.3500

 

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
  2,922   3,366   2,658   2,833   4,163
Cash Flow from Investing Activities
  -2,327   -1,961   -1,908   -2,183   -3,060
Cash Flow from Financing
  -434   -1,004   -1,387   -600   -1,236
Decrease / Increase in Cash
  161   401   -637   50   -133
Employees
  334,000   338,000   339,000   343,000   375,000