2024-04-18  10:10:00 PM Chg. +0.25 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
48.57USD +0.52% 2.82 mill.
Turnover: 107.83 mill.
48.00Bid Size: 200 48.78Ask Size: 100 40.67 bill.USD 5.50% 21.21

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
  6,343   6,964   6,560   8,217   10,238
Fixed Assets
  67,362   72,251   72,753   97,712   89,014
Inventories
  1,524   1,477   1,418   1,742   -
Accounts Receivable
  1,706   1,786   2,080   2,645   2,507
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   103,800   95,900

 

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
  30,231   30,948   31,144   33,824   33,957
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   69,767   69,439
Share Capital
  8,550   9,865   12,588   23,824   21,258
Total Equity
  16,840   19,370   22,048   34,033   26,461
Minority Interests
  2,235   2,228   1,941   2,039   344
Total liabilities equity
  71,610   76,585   77,914   103,800   95,900

 

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
  11,737   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
  2,212   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