2024-04-19  3:46:18 PM Chg. +0.27 Volume Bid3:46:18 PM Ask3:46:18 PM Market Capitalization Dividend Y. P/E Ratio
32.70USD +0.83% 3,722
Turnover: 121,773.95
32.69Bid Size: 300 32.71Ask Size: 400 22.03 bill.USD 3.08% 3.50

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
  45,448   53,280   52,421   48,076   14,119
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  0.0000   0.0000   0.0000   -   -
Fixed Assets
  -   -   -   49,537   15,090
Inventories
  655   908   891   708   570
Accounts Receivable
  -   -   -   2,024   1,253
Cash and Cash Equivalents
  295   160   1,906   769   1,467
Current Assets
  4,803   4,962   6,366   6,415   3,752
Total Assets
  52,051   60,737   61,637   55,952   18,842

 

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
  1,048   1,092   1,616   1,210   618
Long-term debt
  -   -   -   11,245   8,777
Liabilities to Banks
  0.0000   0.0000   299   0.0000   0.0000
Provisions
  2,648   -   -   -   -
Liabilities
  23,058   29,406   26,244   27,815   14,614
Share Capital
  -   -   -   -   -
Total Equity
  28,993   31,331   35,393   28,137   4,228
Minority Interests
  0.0000   0.0000   1,997   2,200   1,662
Total liabilities equity
  52,051   60,737   61,637   55,952   18,842

 

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
  16,810   16,947   16,402   13,851   6,366
Depreciation (total)
  4,204   7,109   6,700   10,158   29,372
Operating Result
  8,251   5,042   4,390   -   -
Interest Income
  -158   -165   -174   -   -
Income Before Taxes
  8,093   4,877   4,216   -2,906   -28,226
Income Taxes
  3,509   2,199   1,665   1,637   -5,469
Minority Interests Profit
  0.0000   0.0000   -56   343   -409
Net Income
  4,584   2,001   2,232   -5,403   -23,119

 

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
  11.7500   4.9500   5.5300   -14.0600   -61.2000
Dividend per Share
  0.6000   0.6600   0.8000   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
  9,953   8,504   9,835   8,461   2,984
Cash Flow from Investing Activities
  -8,645   -13,424   -7,116   -8,804   676
Cash Flow from Financing
  -1,147   4,785   -973   -794   -2,962
Decrease / Increase in Cash
  161   -135   1,746   -1,137   698
Employees
  5,299   5,976   5,342   4,950   3,860