2024-04-30  8:58:11 PM Chg. -0.99 Volume Bid8:58:19 PM Ask- Market Capitalization Dividend Y. P/E Ratio
414.42USD -0.24% 49,947
Turnover: 20.67 mill.
411.00Bid Size: 155 -Ask Size: - 129.88 bill.USD 0.87% 50.31

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
  368   249   206   270   271
Intangible Assets
  1,081   1,033   1,004   1,522   1,506
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   2,805   4,887   4,998
Inventories
  0.0000   0.0000   -   -   -
Accounts Receivable
  954   979   932   991   1,122
Cash and Cash Equivalents
  760   1,542   2,497   1,481   2,392
Current Assets
  3,899   2,936   3,966   3,296   3,671
Total Assets
  7,052   6,061   6,771   8,183   8,669

 

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
  249   219   191   206   183
Long-term debt
  -   -   799   3,468   3,564
Liabilities to Banks
  -   -   -   -   -
Provisions
  158   15   88   79   95
Liabilities
  5,402   3,907   6,232   7,940   7,968
Share Capital
  412   412   412   412   412
Total Equity
  840   1,344   539   243   701
Minority Interests
  810   810   51   49   51
Total liabilities equity
  7,052   6,061   6,771   8,183   8,669

 

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
  4,450   4,875   5,051   5,313   5,661
Depreciation (total)
  48   51   134   157   181
Operating Result
  1,211   1,405   113   1,917   3,369
Interest Income
  -81   -59   -59   -102   -181
Income Before Taxes
  1,130   1,346   54   1,815   3,188
Income Taxes
  404   443   245   547   960
Minority Interests Profit
  -55   -90   -102   -112   -122
Net Income
  437   1,376   -115   1,156   2,106

 

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
  1.5700   5.0100   -0.4200   4.2600   8.0200
Dividend per Share
  3.5200   1.1200   1.2000   1.3200   1.4400

 

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
  747   816   1,209   195   1,464
Cash Flow from Investing Activities
  -247   -130   -65   -2,525   1,205
Cash Flow from Financing
  -905   -1,743   -462   1,510   -1,600
Decrease / Increase in Cash
  -75   782   955   -1,016   911
Employees
  21,687   17,000   17,000   20,400   20,000