2024-05-22  6:31:54 PM Chg. +0.04 Volume Bid6:31:57 PM Ask6:31:57 PM Market Capitalization Dividend Y. P/E Ratio
12.14USD +0.33% 41,187
Turnover: 497,696.24
12.13Bid Size: 325 12.25Ask Size: 200 8.46 bill.USD 3.22% -

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
Property and Equipment
  1,433   1,405   1,241   1,280   1,209
Intangible Assets
  6,008   5,514   2,633   2,666   2,638
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  18,483   18,018   18,175   14,570   15,107
Inventories
  922   1,271   1,427   1,828   1,988
Accounts Receivable
  3,459   3,628   3,314   3,697   4,041
Cash and Cash Equivalents
  428   323   598   285   322
Current Assets
  5,589   5,747   6,063   6,273   6,752
Total Assets
  24,072   23,765   24,238   20,843   21,859

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
Accounts Payable
  302   192   148   231   201
Long-term debt
  6,510   8,226   8,902   9,464   9,465
Liabilities to Banks
  -   -   -   -   4,428
Provisions
  -   -   -   -   656
Liabilities
  17,102   18,202   20,549   18,865   19,055
Share Capital
  1   1   1   1   1
Total Equity
  6,970   5,563   3,689   1,978   2,804
Minority Interests
  -   -   -   -   -
Total liabilities equity
  24,072   23,765   24,238   20,843   21,859

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
Revenues
  13,806   13,886   13,166   13,692   14,514
Depreciation (total)
  281   264   225   223   223
Operating Result
  2,896   2,417   2,621   2,423   2,768
Interest Income
  -363   -392   -411   -457   -467
Income Before Taxes
  2,164   2,023   2,230   -   4,124
Income Taxes
  -762   -587   -628   -633   -273
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,959   1,413   1,261   357   1,960

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
IFRS
in USD
2018
IFRS
in USD
Earnings per Share
  5.3800   2.9200   2.8400   0.8900   5.2000
Dividend per Share
  0.5400   0.6000   0.6600   0.7200   0.7200

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
Cash Flow from Operating Activities
  1,275   1,394   1,685   887   1,426
Cash Flow from Investing Activities
  -601   154   -340   -547   -348
Cash Flow from Financing
  -643   -1,653   -1,046   -677   -921
Decrease / Increase in Cash
  31   -105   299   -337   157
Employees
  -   -   -   -   -