2024-06-14  10:10:00 PM Chg. -1.47 Volume Bid1:28:29 AM Ask1:28:29 AM Market Capitalization Dividend Y. P/E Ratio
95.91USD -1.51% 456,669
Turnover: 27.83 mill.
95.36Bid Size: 100 96.42Ask Size: 100 5.74 bill.USD 1.20% 26.35

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
  2,842   2,414   2,182   2,224   1,970
Intangible Assets
  1,791   1,309   1,142   1,064   1,319
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  9,215   7,390   6,816   6,831   6,715
Inventories
  899   765   706   671   634
Accounts Receivable
  1,471   1,202   961   894   612
Cash and Cash Equivalents
  346   1,393   1,257   1,188   566
Current Assets
  2,873   3,561   3,248   2,866   1,903
Total Assets
  12,088   10,951   10,064   9,697   8,618

 

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
  885   674   573   541   409
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  308   329   326   170   235
Provisions
  1,136   811   750   755   1,069
Liabilities
  7,535   7,368   7,027   6,532   5,212
Share Capital
  -   -   -   -   -
Total Equity
  4,553   3,583   3,037   3,165   3,406
Minority Interests
  0.0000   0.0000   0.0000   -182   0.0000
Total liabilities equity
  12,088   10,951   10,064   9,697   8,618

 

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
  7,813   6,121   5,387   4,948   3,260
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,172   46   458   327   142
Interest Income
  -   -   -   -   -
Income Before Taxes
  951   -116   169   136   -98
Income Taxes
  274   -188   -22   133   7
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   -27
Net Income
  683   233   309   -29   1

 

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
  8.7100   3.0400   4.5400   -0.4700   0.0100
Dividend per Share
  1.1300   1.3600   1.4600   1.5600   1.2300

 

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
  791   580   89   703   255
Cash Flow from Investing Activities
  -320   -168   -417   -332   -829
Cash Flow from Financing
  -592   -1,034   -30   -394   154
Decrease / Increase in Cash
  -177   1,047   -136   -69   -622
Employees
  15,000   11,000   10,500   11,000   6,500