18/11/2024  22:10:00 Chg. +1.24 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
146.88USD +0.85% 1.36 mill.
Turnover: 145.27 mill.
142.58Bid Size: 100 146.91Ask Size: 400 45.26 bill.USD 1.19% 32.50

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  24,712   28,807   28,771   27,517   26,352
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   31,891   29,791
Inventories
  1,423   1,259   954   527   399
Accounts Receivable
  -   -   -   1,642   847
Cash and Cash Equivalents
  351   642   1,814   2,444   2,716
Current Assets
  8,339   8,387   8,599   6,687   4,404
Total Assets
  39,136   43,441   42,754   38,578   34,195

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  3,712   2,809   2,109   708   457
Long-term debt
  -   -   -   5,919   6,544
Liabilities to Banks
  -   -   -   -   -
Provisions
  7,179   7,448   6,077   6,084   3,419
Liabilities
  20,544   22,238   17,970   16,258   13,794
Share Capital
  -   -   -   286   286
Total Equity
  18,516   21,090   24,720   22,320   20,401
Minority Interests
  76   113   64   115   1,015
Total liabilities equity
  39,136   43,441   42,754   38,578   34,195

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  38,466   37,691   22,284   11,439   6,561
Depreciation (total)
  2,764   2,949   2,770   3,224   3,955
Operating Result
  2,844   4,157   4,899   -   -
Interest Income
  -383   -419   -406   -323   -341
Income Before Taxes
  2,461   3,738   4,493   2,436   -4,258
Income Taxes
  785   1,675   525   744   -1,299
Minority Interests Profit
  27   -38   -170   57   49
Net Income
  1,703   2,025   5,052   2,317   -3,056

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  5.0500   5.9800   15.0100   7.6300   -10.7800
Dividend per Share
  0.4000   0.4000   0.7000   1.0000   1.0000

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  4,984   5,660   4,870   4,464   1,981
Cash Flow from Investing Activities
  -6,566   -7,051   578   1   -4,206
Cash Flow from Financing
  325   1,682   -4,274   -3,835   2,497
Decrease / Increase in Cash
  -1,257   291   1,172   630   272
Employees
  14,350   14,775   12,225   3,045   2,770