2/1/2023  7:48:13 PM Chg. -1.28 Volume Bid7:48:13 PM Ask7:48:23 PM Market Capitalization Dividend Y. P/E Ratio
67.62USD -1.86% 747,834
Turnover: 36.55 mill.
67.62Bid Size: 100 67.64Ask Size: 200 25.85 bill.USD 3.97% 33.84

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
  32,116   30,273   30,455   32,981   35,085
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  0.0000   0.0000   0.0000   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  624   340   256   281   267
Accounts Receivable
  908   762   838   790   771
Cash and Cash Equivalents
  1,469   170   146   132   161
Current Assets
  4,484   2,672   3,312   4,019   2,654
Total Assets
  48,039   44,394   46,646   50,186   50,310

 

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
  1,419   1,423   1,407   1,580   1,310
Long-term debt
  -   -   -   10,234   10,964
Liabilities to Banks
  429   175   209   2,343   1,795
Provisions
  5,396   6,127   7,346   7,313   7,480
Liabilities
  36,953   33,203   34,955   37,204   36,922
Share Capital
  2,360   2,373   2,403   -   -
Total Equity
  10,055   9,432   9,938   12,982   13,388
Minority Interests
  2   0.0000   0.0000   2,028   2,026
Total liabilities equity
  48,039   44,394   46,646   50,186   50,310

 

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
  12,760   11,862   12,581   13,413   11,524
Depreciation (total)
  1,737   1,562   1,622   -   -
Operating Result
  320   2,285   1,715   2,472   2,008
Interest Income
  -771   -511   -420   -560   -555
Income Before Taxes
  -264   1,861   1,221   1,979   1,568
Income Taxes
  -288   267   242   443   486
Minority Interests Profit
  -58   0.0000   0.0000   -3   -16
Net Income
  -37   -92   1,015   1,612   1,020

 

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
  -0.1100   -0.5600   2.8100   4.9500   3.1300
Dividend per Share
  1.2850   1.3125   1.3675   1.4825   1.7325

 

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
  3,906   3,334   3,203   3,248   4,509
Cash Flow from Investing Activities
  -4,933   -5,283   -3,808   -3,907   -3,892
Cash Flow from Financing
  1,107   650   581   645   -588
Decrease / Increase in Cash
  80   -1,299   -24   -14   29
Employees
  19,930   16,593   13,677   13,690   12,768