11/15/2024  10:10:00 PM Chg. -7.31 Volume Bid1:42:13 AM Ask1:42:13 AM Market Capitalization Dividend Y. P/E Ratio
160.65USD -4.35% 5.72 mill.
Turnover: 636.4 mill.
159.85Bid Size: 100 164.00Ask Size: 200 21.44 bill.USD 0.91% 110.79

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  308   142   259   232   237
Intangible Assets
  37   -   1,589   856   652
Long-Term Investments
  -   -   20   -   -
Fixed Assets
  1,663   1,584   6,751   6,316   5,931
Inventories
  -   70   67   -   -
Accounts Receivable
  896   921   1,657   1,831   1,877
Cash and Cash Equivalents
  443   656   376   390   327
Current Assets
  1,618   1,793   2,381   2,674   2,839
Total Assets
  3,281   3,377   9,132   8,990   8,770

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  -   314   591   -   -
Long-term debt
  1,164   1,086   3,225   3,056   3,052
Liabilities to Banks
  0.0000   0.0000   62   55   72
Provisions
  -   -   561   224   173
Liabilities
  2,283   2,309   5,985   5,607   5,459
Share Capital
  -   -   -   -   -
Total Equity
  998   1,068   3,147   3,383   3,311
Minority Interests
  0.0000   0.0000   12   13   3
Total liabilities equity
  3,281   3,377   9,132   8,990   8,770

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  5,063   4,712   4,712   10,170   10,194
Depreciation (total)
  62   41   -   -   -
Operating Result
  -214   320   320   559   749
Interest Income
  -75   -53   -53   -148   -138
Income Before Taxes
  -283   355   355   393   610
Income Taxes
  -47   -112   -112   -29   -28
Minority Interests Profit
  0.0000   0.0000   0.0000   -2   1
Net Income
  -323   242   242   366   581

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  -4.3600   3.3200   3.3200   2.4100   3.8500
Dividend per Share
  1.2800   4.0000   14.9200   1.2800   1.2800

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  396   399   399   526   768
Cash Flow from Investing Activities
  51   64   64   -71   -114
Cash Flow from Financing
  -478   -249   -249   -429   -707
Decrease / Increase in Cash
  13   213   213   26   -53
Employees
  22,000   19,000   32,000   31,000   32,000