2024-05-03  10:10:00 PM Chg. +0.52 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
75.85USD +0.69% 4.58 mill.
Turnover: 265.09 mill.
74.28Bid Size: 100 76.01Ask Size: 1,000 82.94 bill.USD 3.67% 20.84

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  51,208   54,868   61,114   78,446   79,872
Intangible Assets
  -   -   -   970   873
Long-Term Investments
  -   2,492   2,752   11,420   11,510
Fixed Assets
  -   -   -   -   100,933
Inventories
  2,298   -   -   -   -
Accounts Receivable
  -   -   1,058   -   -
Cash and Cash Equivalents
  659   710   1,404   1,975   2,130
Current Assets
  5,599   6,370   6,526   9,722   10,072
Total Assets
  64,546   70,923   78,318   109,697   111,005

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  1,376   1,593   1,905   2,228   2,530
Long-term debt
  -   20,841   24,688   42,629   44,462
Liabilities to Banks
  619   3,608   2,674   2,587   3,892
Provisions
  -   -   -   -   -
Liabilities
  44,407   49,997   56,336   83,085   85,477
Share Capital
  4,461   4,539   4,572   4,952   5,038
Total Equity
  19,764   20,926   21,982   26,612   25,528
Minority Interests
  0.0000   260   1,433   2,018   1,361
Total liabilities equity
  64,546   70,923   78,318   109,697   111,005

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  17,087   18,467   17,489   19,896   23,031
Depreciation (total)
  1,901   -   -   -   -
Operating Result
  3,255   3,642   4,282   4,629   2,551
Interest Income
  -805   -835   -840   -1,317   -1,694
Income Before Taxes
  2,559   3,008   3,629   3,480   1,068
Income Taxes
  849   977   1,194   951   142
Minority Interests Profit
  -   0.0000   14   36   46
Net Income
  1,710   1,963   2,367   2,448   842

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  1.8800   2.1900   2.6000   2.5700   0.8400
Dividend per Share
  2.0125   2.0825   2.1525   2.2225   2.3000

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  6,097   5,815   6,274   4,894   6,395
Cash Flow from Investing Activities
  -5,742   -6,408   -7,280   -20,048   -7,191
Cash Flow from Financing
  -324   644   1,700   15,725   951
Decrease / Increase in Cash
  31   51   694   571   155
Employees
  26,300   26,369   26,703   32,015   31,344