1/30/2023  10:10:00 PM Chg. -0.60 Volume Bid1:13:50 AM Ask1:13:50 AM Market Capitalization Dividend Y. P/E Ratio
68.14USD -0.87% 1.33 mill.
Turnover: 60.79 mill.
67.86Bid Size: 100 68.60Ask Size: 100 26.02 bill.USD 3.94% 34.07

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
  30,273   30,455   32,981   35,085   37,000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  0.0000   0.0000   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  340   256   281   267   239
Accounts Receivable
  762   838   790   771   714
Cash and Cash Equivalents
  170   146   132   161   96
Current Assets
  2,672   3,312   4,019   2,654   2,123
Total Assets
  44,394   46,646   50,186   50,310   51,319

 

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
  1,423   1,407   1,580   1,310   1,342
Long-term debt
  -   -   10,234   10,964   10,175
Liabilities to Banks
  175   209   2,343   1,795   2,248
Provisions
  6,127   7,346   7,313   7,480   8,327
Liabilities
  33,203   34,955   37,204   36,922   37,132
Share Capital
  2,373   2,403   -   -   -
Total Equity
  9,432   9,938   12,982   13,388   14,187
Minority Interests
  0.0000   0.0000   2,028   2,026   2,196
Total liabilities equity
  44,394   46,646   50,186   50,310   51,319

 

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
  11,862   12,581   13,413   11,524   11,869
Depreciation (total)
  1,562   1,622   -   -   -
Operating Result
  2,285   1,715   2,472   2,008   2,092
Interest Income
  -511   -420   -560   -555   -581
Income Before Taxes
  1,861   1,221   1,979   1,568   1,590
Income Taxes
  267   242   443   486   177
Minority Interests Profit
  0.0000   0.0000   -3   -16   -9
Net Income
  -92   1,015   1,612   1,020   1,311

 

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
  -0.5600   2.8100   4.9500   3.1300   4.0200
Dividend per Share
  1.3125   1.3675   1.4825   1.7325   1.9825

 

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
  3,334   3,203   3,248   4,509   3,256
Cash Flow from Investing Activities
  -5,283   -3,808   -3,907   -3,892   -3,416
Cash Flow from Financing
  650   581   645   -588   95
Decrease / Increase in Cash
  -1,299   -24   -14   29   -65
Employees
  16,593   13,677   13,690   12,768   12,390