07/11/2024  17:20:51 Chg. -0.01 Volume Bid17:20:53 Ask17:20:53 Market Capitalization Dividend Y. P/E Ratio
26.34USD -0.04% 3.88 mill.
Turnover: 91.1 mill.
26.33Bid Size: 7,600 26.34Ask Size: 600 58.71 bill.USD 4.28% 24.93

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  30,996   35,847   38,564   40,547   38,705
Intangible Assets
  1,171   2,438   2,302   3,551   3,318
Long-Term Investments
  -   -   6,036   6,040   7,027
Fixed Assets
  -   -   79,446   81,280   77,076
Inventories
  374   430   459   407   357
Accounts Receivable
  -   -   1,641   1,315   1,370
Cash and Cash Equivalents
  714   598   315   229   684
Current Assets
  3,674   3,868   3,752   2,824   3,229
Total Assets
  68,185   75,185   83,198   84,104   80,305

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  1,200   1,676   1,588   1,324   1,257
Long-term debt
  -   -   40,246   42,406   37,354
Liabilities to Banks
  0.0000   0.0000   1,934   0.0000   0.0000
Provisions
  4,033   4,651   -   -   -
Liabilities
  44,086   46,900   48,772   48,701   45,503
Share Capital
  -   -   -   22   22
Total Equity
  13,865   13,093   34,426   35,403   34,802
Minority Interests
  10,234   15,192   350   284   371
Total liabilities equity
  68,185   75,185   83,198   84,104   80,305

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  9,973   14,070   16,226   14,403   13,058
Depreciation (total)
  -   -   2,040   2,309   2,209
Operating Result
  2,593   3,990   4,448   2,447   3,572
Interest Income
  -1,399   -1,675   -1,798   -2,051   -1,806
Income Before Taxes
  1,343   3,438   3,091   772   1,638
Income Taxes
  139   742   648   564   917
Minority Interests Profit
  -112   -1,499   -1,417   45   -13
Net Income
  315   1,193   1,026   227   552

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  0.3500   1.1500   0.8900   0.1000   0.2500
Dividend per Share
  1.4000   1.6000   1.7400   1.6050   0.5000

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,795   4,064   4,467   5,303   4,787
Cash Flow from Investing Activities
  -5,084   -3,064   -5,210   -5,706   -1,705
Cash Flow from Financing
  2,584   -1,095   471   327   -2,629
Decrease / Increase in Cash
  303   -116   -283   -86   455
Employees
  10,685   11,075   11,535   11,290   11,121