2024-04-25  9:59:57 PM Chg. +0.20 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
39.45USD +0.51% 133,476
Turnover: 5.25 mill.
-Bid Size: - -Ask Size: - 48 bill.USD 4.54% 15.11

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
  -   8,400   7,336   6,701   6,552
Fixed Assets
  -   48,673   47,493   -   44,173
Inventories
  194   231   127   138   113
Accounts Receivable
  674   972   1,034   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 debt
  -   20,888   23,812   22,624   20,434
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   30,391   32,795   32,789   30,177
Share Capital
  718   782   784   785   861
Total Equity
  4,864   20,172   16,225   14,046   16,175
Minority Interests
  -   11,395   10,077   9,403   6,519
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   -747   -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   633
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