2024-05-03  9:59:56 PM Chg. +0.48 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
54.27USD +0.89% 66,147
Turnover: 3.57 mill.
-Bid Size: - -Ask Size: - 30.14 bill.USD 3.83% 16.90

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
  26,122.2000   28,756.9160   31,205.8510   32,841.7500   34,329
Intangible Assets
  0.0000   -   -   -   -
Long-Term Investments
  84.8000   83.1000   130   132.8000   2,397
Fixed Assets
  -   33,593.5040   36,143.0900   38,313.1960   40,057
Inventories
  576.5000   597.1830   608.5840   604.2260   610
Accounts Receivable
  744.2000   826.5060   724.6060   776.2890   797
Cash and Cash Equivalents
  107.1000   79.6080   84.9400   84.4760   83
Current Assets
  3,218   3,364.3800   2,910.4450   2,842.0810   2,973
Total Assets
  33,907.5000   36,957.8840   39,053.5350   41,155.2770   43,030

 

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
  1,261.2000   1,173.0060   960.9820   1,044.9590   1,243
Long-term debt
  -   11,499.6340   12,490.7190   14,194.7180   14,520
Liabilities to Banks
  782.4000   357.2000   360.5000   347.6000   338
Provisions
  5,331   5,853   6,293.7000   6,847.5000   3,903
Liabilities
  24,341.5000   26,743.4020   28,452.6150   30,134.4280   31,575
Share Capital
  -   1,264.3330   1,268.8390   1,268.0570   1,269
Total Equity
  9,566   10,214.4820   10,600.9200   11,020.8490   11,455
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  33,907.5000   36,957.8840   39,053.5350   41,155.2770   43,030

 

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
  10,914.9000   11,686.1350   11,024.4860   11,106.9200   11,404
Depreciation (total)
  977.9000   1,019.0450   1,124.5240   1,303.2030   1,479
Operating Result
  1,847.6000   1,948.1300   2,000.5120   2,213.8550   2,190
Interest Income
  -536   566.6080   595.2820   646.9070   663
Income Before Taxes
  1,432.2000   1,545.1210   1,527.2040   1,704.5960   1,690
Income Taxes
  484   523.8150   542.7190   581.2170   542
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  948.2000   1,021.3060   984.4850   1,123.3790   1,148

 

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
  1.9100   2.0300   1.9400   2.2100   2.2600
Dividend per Share
  1.1100   1.2000   1.2800   1.3600   1.4400

 

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
  2,584   2,648.1920   3,025.8390   3,052.2990   3,126
Cash Flow from Investing Activities
  -3,213.4000   -3,117.2510   -3,622.7740   -3,261.4130   -3,296
Cash Flow from Financing
  654.2000   441.5230   602.2670   208.6500   168
Decrease / Increase in Cash
  24.8000   -27.5360   5.3320   -.4640   -2
Employees
  11,581   11,691   11,687   11,512   11,134