11/11/2024  22:10:00 Chg. -0.31 Volume Bid10:11:05 Ask10:11:05 Market Capitalization Dividend Y. P/E Ratio
88.33USD -0.35% 2.9 mill.
Turnover: 157.42 mill.
85.63Bid Size: 200 89.41Ask Size: 100 96.78 bill.USD 3.15% 24.27

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
  48,390   51,208   54,868   61,114   78,446
Intangible Assets
  -   -   -   -   970
Long-Term Investments
  -   -   2,492   2,752   11,420
Fixed Assets
  -   -   -   -   -
Inventories
  2,819   2,298   -   -   -
Accounts Receivable
  -   -   -   1,058   -
Cash and Cash Equivalents
  628   659   710   1,404   1,975
Current Assets
  6,162   5,599   6,370   6,526   9,722
Total Assets
  63,149   64,546   70,923   78,318   109,697

 

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
  1,387   1,376   1,593   1,905   2,228
Long-term debt
  -   -   20,841   24,688   42,629
Liabilities to Banks
  2,485   619   3,608   2,674   2,587
Provisions
  -   -   -   -   -
Liabilities
  43,770   44,407   49,997   56,336   83,085
Share Capital
  4,389   4,461   4,539   4,572   4,952
Total Equity
  19,004   19,764   20,926   21,982   26,612
Minority Interests
  0.0000   0.0000   260   1,433   2,018
Total liabilities equity
  63,149   64,546   70,923   78,318   109,697

 

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
  16,537   17,087   18,467   17,489   19,896
Depreciation (total)
  1,787   1,901   -   -   -
Operating Result
  4,463   3,255   3,642   4,282   4,629
Interest Income
  -819   -805   -835   -840   -1,317
Income Before Taxes
  3,749   2,559   3,008   3,629   3,480
Income Taxes
  1,334   849   977   1,194   951
Minority Interests Profit
  -   -   0.0000   14   36
Net Income
  2,415   1,710   1,963   2,367   2,448

 

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
  2.7000   1.8800   2.1900   2.6000   2.5700
Dividend per Share
  1.9425   2.0125   2.0825   2.1525   2.2225

 

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
  4,898   6,097   5,815   6,274   4,894
Cash Flow from Investing Activities
  -5,168   -5,742   -6,408   -7,280   -20,048
Cash Flow from Financing
  -417   -324   644   1,700   15,725
Decrease / Increase in Cash
  -687   31   51   694   571
Employees
  26,439   26,300   26,369   26,703   32,015