1/17/2020  9:59:55 PM Chg. -0.18 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
23.85USD -0.75% 278,961
Turnover: 6.67 mill.
-Bid Size: - -Ask Size: - 28.92 bill.USD 5.70% -

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
  18,210   28,081   29,579   28,428   28,211
Intangible Assets
  1,644   10,453   9,970   9,663   8,791
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  194   231   127   138   113
Accounts Receivable
  674   1,139   1,041   938   976
Cash and Cash Equivalents
  681   240   100   170   899
Current Assets
  1,683   1,890   1,527   1,462   2,179
Total Assets
  27,142   50,563   49,020   46,835   46,352

 

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
  960   865   744   623   978
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  4,326   5,612   5,296   5,686   4,314
Liabilities
  22,278   41,786   42,872   42,192   36,696
Share Capital
  718   782   784   785   861
Total Equity
  4,864   8,777   6,148   4,643   9,656
Minority Interests
  -   -   -   -   -
Total liabilities equity
  27,142   50,563   49,020   46,835   46,352

 

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
  6,860   7,637   7,360   7,499   8,031
Depreciation (total)
  815   1,176   1,738   1,763   1,736
Operating Result
  1,375   1,569   226   700   904
Interest Income
  -611   -888   -1,044   -1,179   -1,083
Income Before Taxes
  1,080   3,584   -1,713   -375   535
Income Taxes
  401   1,249   -399   -25   -1,974
Minority Interests Profit
  -238   -225   743   -74   -335
Net Income
  430   2,114   -571   -424   2,174

 

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
  0.6300   2.9400   -0.7600   -0.5700   2.6300
Dividend per Share
  1.4375   1.9575   2.4500   1.6800   1.2000

 

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
  2,217   2,115   2,678   3,664   2,556
Cash Flow from Investing Activities
  -4,052   -10,157   -3,299   -416   100
Cash Flow from Financing
  1,677   7,601   481   -3,178   -2,460
Decrease / Increase in Cash
  -158   -441   -140   70   729
Employees
  4,909   6,742   6,578   5,604   5,425