2024-05-22  10:00:00 PM Chg. -0.5800 Volume Bid11:30:00 PM Ask11:30:00 PM Market Capitalization Dividend Y. P/E Ratio
65.8300USD -0.87% 91,326
Turnover: 3.57 mill.
62.9300Bid Size: 100 67.2100Ask Size: 100 26.11 bill.USD - 25.92

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
  207   1,808   1,756   1,879   2,352
Intangible Assets
  934   1,200   1,096   1,097   1,072
Long-Term Investments
  -   3,299   851   1,115   1,117
Fixed Assets
  -   32,048   28,863   29,107   30,348
Inventories
  -   -   -   -   -
Accounts Receivable
  286   206   235   247   240
Cash and Cash Equivalents
  1,353   1,088   681   201   562
Current Assets
  2,211   2,494   2,344   691   1,029
Total Assets
  8,325   34,542   31,207   29,798   31,377

 

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
  10   670   712   758   985
Long-term debt
  -   5,555   5,595   6,626   8,013
Liabilities to Banks
  -   -   -   -   -
Provisions
  285   -   -   -   -
Liabilities
  1,893   10,660   11,031   11,667   13,661
Share Capital
  1   -   2   2   -
Total Equity
  6,432   23,882   20,176   18,131   17,716
Minority Interests
  -8   9,801   8,778   7,198   5,960
Total liabilities equity
  8,325   34,542   31,207   29,798   31,377

 

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
  1,999   4,002   4,450   4,795   5,276
Depreciation (total)
  58   315   359   362   354
Operating Result
  326   814   841   954   1,734
Interest Income
  -33   -84   -255   -328   -362
Income Before Taxes
  2,012   8,856   461   458   1,419
Income Taxes
  600   135   -66   -210   -495
Minority Interests Profit
  2   -211   217   184   244
Net Income
  1,414   -8,780   178   64   680

 

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
  11.7800   -   0.5200   0.1900   -
Dividend per Share
  -   -   -   -   -

 

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
  236   1,236   1,125   1,213   2,171
Cash Flow from Investing Activities
  214   -2,764   -411   -286   -1,264
Cash Flow from Financing
  -1,167   813   -1,121   -1,407   -546
Decrease / Increase in Cash
  -717   485   -407   -480   361
Employees
  2,178   3,814   3,690   3,423   3,626