14/11/2024  22:10:00 Chg. -0.44 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
46.37USD -0.94% 3.94 mill.
Turnover: 163.44 mill.
45.99Bid Size: 100 46.38Ask Size: 300 23.01 bill.USD 4.56% 18.39

Assets

2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
Property and Equipment
  9,922   11,505   12,233   12,674   13,212
Intangible Assets
  115   126   137   142   192
Long-Term Investments
  3,452   3,735   2,998   2,738   2,227
Fixed Assets
  -   -   -   -   -
Inventories
  731   762   728   646   749
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  430   562   628   215   91
Current Assets
  2,408   2,496   2,189   1,938   1,553
Total Assets
  16,257   18,206   17,958   17,724   17,469

 

Liabilities

2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
Accounts Payable
  0.0000   0.0000   0.0000   0.0000   0.0000
Long-term debt
  -   -   -   115   109
Liabilities to Banks
  832   615   967   1,147   626
Provisions
  1,052   1,482   2,013   2,201   2,438
Liabilities
  8,410   8,294   8,330   8,932   9,087
Share Capital
  1,483   1,543   1,600   1,632   1,747
Total Equity
  7,847   9,912   9,628   8,792   8,382
Minority Interests
  0.0000   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  16,257   18,206   17,958   17,724   17,469

 

Income Statement

2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
Revenues
  8,715   7,927   7,305   7,115   6,279
Depreciation (total)
  -   -   -   -   -
Operating Result
  4,306   3,019   2,616   2,348   1,913
Interest Income
  -159   -114   -144   -184   -192
Income Before Taxes
  4,147   2,905   2,472   2,164   1,721
Income Taxes
  1,066   826   687   628   451
Minority Interests Profit
  -   -   -   -   -
Net Income
  3,081   2,079   1,785   1,536   1,270

 

Per Share

2011
IFRS
in USD
2012
IFRS
in USD
2013
IFRS
in USD
2014
IFRS
in USD
2015
IFRS
in USD
Earnings per Share
  3.6000   2.4200   2.0600   1.8300   1.5200
Dividend per Share
  0.2800   0.7000   1.3300   1.4000   1.5200

 

Cash Flow

2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
Cash Flow from Operating Activities
  3,485   3,225   3,212   2,614   2,338
Cash Flow from Investing Activities
  -2,251   -2,204   -1,624   -1,160   -1,284
Cash Flow from Financing
  -1,216   -889   -1,522   -1,867   -1,178
Decrease / Increase in Cash
  18   132   66   -413   -124
Employees
  5,703   5,779   5,787   5,136   5,395