2024-05-03  10:10:00 PM Chg. +0.30 Volume Bid1:25:36 AM Ask1:25:36 AM Market Capitalization Dividend Y. P/E Ratio
158.86USD +0.19% 6.03 mill.
Turnover: 529.84 mill.
155.00Bid Size: 300 161.00Ask Size: 100 48.79 bill.USD 1.10% 35.15

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  28,771   27,517   26,352   23,595   16,192
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   31,891   29,791   -   16,955
Inventories
  954   527   399   323   232
Accounts Receivable
  -   1,642   847   940   957
Cash and Cash Equivalents
  1,814   2,444   2,716   2,732   4,847
Current Assets
  8,599   6,687   4,404   4,276   6,157
Total Assets
  42,754   38,578   34,195   28,621   23,112

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  2,109   708   457   433   435
Long-term debt
  -   5,919   6,544   6,694   6,397
Liabilities to Banks
  -   -   -   -   -
Provisions
  6,077   6,084   3,419   2,850   1,849
Liabilities
  17,970   16,258   13,794   13,030   10,758
Share Capital
  -   286   286   317   315
Total Equity
  24,720   22,320   20,401   15,591   12,354
Minority Interests
  64   115   1,015   1,057   1,303
Total liabilities equity
  42,754   38,578   34,195   28,621   23,112

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  22,284   11,439   6,561   4,844   5,405
Depreciation (total)
  2,770   3,224   3,955   3,244   2,883
Operating Result
  4,899   -   -   -   -
Interest Income
  -406   -323   -341   -338   -325
Income Before Taxes
  4,493   2,436   -4,258   -3,854   -5,778
Income Taxes
  525   744   -1,299   2,222   -1,837
Minority Interests Profit
  -170   57   49   56   133
Net Income
  5,052   2,317   -3,056   -6,173   -4,120

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  15.0100   7.6300   -10.7800   -19.9200   -13.1200
Dividend per Share
  0.7000   1.0000   1.0000   1.0000   1.0000

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  4,870   4,464   1,981   795   945
Cash Flow from Investing Activities
  578   1   -4,206   -2,090   1,358
Cash Flow from Financing
  -4,274   -3,835   2,497   1,311   -188
Decrease / Increase in Cash
  1,172   630   272   16   2,115
Employees
  12,225   3,045   2,770   2,304   2,075