7/27/2021  10:10:00 PM Chg. +1.74 Volume Bid2:00:00 AM Ask12:31:51 AM Market Capitalization Dividend Y. P/E Ratio
76.83USD +2.32% 3.19 mill.
Turnover: 177.94 mill.
76.13Bid Size: 100 77.28Ask Size: 100 61.97 bill.USD 4.49% -

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  49,964   53,758   54,560   69,082   57,848
Intangible Assets
  618   685   670   791   765
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  1,524   1,477   1,418   1,742   1,550
Accounts Receivable
  1,523   1,660   1,749   2,278   2,295
Cash and Cash Equivalents
  261   120   268   166   172
Current Assets
  4,248   4,334   5,161   6,088   6,886
Total Assets
  71,610   76,585   77,914   103,823   95,905

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  1,000   875   914   1,115   944
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  1,709   3,078   3,697   3,162   2,162
Provisions
  8,602   4,523   5,116   6,277   -
Liabilities
  54,770   57,215   55,866   69,790   69,444
Share Capital
  -   -   -   -   -
Total Equity
  16,840   19,370   22,048   34,033   26,461
Minority Interests
  0.0000   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  71,610   76,585   77,914   103,823   95,905

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  11,733   12,586   13,366   16,572   14,172
Depreciation (total)
  1,559   1,905   2,000   2,655   2,332
Operating Result
  3,627   4,130   3,601   2,514   2,055
Interest Income
  -1,010   -1,205   -1,493   -1,773   -1,377
Income Before Taxes
  2,867   3,090   3,129   1,727   1,411
Income Taxes
  655   -30   580   351   83
Minority Interests Profit
  -89   -121   -102   -18   149
Net Income
  2,123   2,999   2,447   1,358   -401

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  3.4400   4.7200   3.7400   1.6600   -0.5600
Dividend per Share
  2.8000   3.0350   3.3400   3.6700   3.4500

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  4,127   4,549   4,773   5,204   5,227
Cash Flow from Investing Activities
  -10,703   -5,993   -2,358   -4,622   -2,916
Cash Flow from Financing
  6,230   1,303   -2,209   -704   -2,333
Decrease / Increase in Cash
  -346   -141   206   -122   -22
Employees
  16,200   16,200   21,300   19,100   17,300