2024-04-26  3:35:11 PM Chg. -0.08 Volume Bid3:35:20 PM Ask3:35:20 PM Market Capitalization Dividend Y. P/E Ratio
50.89USD -0.16% 73,244
Turnover: 3.13 mill.
50.86Bid Size: 400 50.89Ask Size: 100 42.8 bill.USD 5.22% 22.32

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
  32,628   36,270   41,554   49,964   53,758
Intangible Assets
  560   570   570   618   685
Long-Term Investments
  -   5,561   5,774   6,343   6,964
Fixed Assets
  -   48,712   54,606   67,362   72,251
Inventories
  1,176   1,410   1,348   1,524   1,477
Accounts Receivable
  1,695   1,633   1,369   1,706   1,786
Cash and Cash Equivalents
  316   318   607   261   120
Current Assets
  5,940   5,615   4,191   4,248   4,334
Total Assets
  50,096   54,327   58,797   71,610   76,585

 

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
  1,168   952   726   1,000   875
Long-term debt
  -   21,805   23,616   30,231   30,948
Liabilities to Banks
  2,870   1,966   2,138   1,709   3,078
Provisions
  7,114   7,444   7,414   8,602   4,523
Liabilities
  38,197   42,370   45,195   54,770   57,215
Share Capital
  -   5,876   6,680   8,550   9,865
Total Equity
  11,642   11,957   13,602   16,840   19,370
Minority Interests
  0.0000   402   938   2,235   2,228
Total liabilities equity
  50,096   54,327   58,797   71,610   76,585

 

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
  13,120   12,436   11,683   11,737   12,586
Depreciation (total)
  1,208   1,292   1,395   1,559   1,905
Operating Result
  3,316   2,721   3,536   3,627   4,130
Interest Income
  -877   1,193   904   1,010   1,205
Income Before Taxes
  2,704   1,778   2,828   2,867   3,090
Income Taxes
  892   452   905   655   -30
Minority Interests Profit
  -23   16   24   89   121
Net Income
  1,697   1,310   1,923   2,212   2,999

 

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
  2.9300   2.2500   3.2100   3.4400   4.7200
Dividend per Share
  2.2500   2.4000   2.5900   2.8000   3.0350

 

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
  3,433   3,439   4,475   4,127   4,549
Cash Flow from Investing Activities
  -3,458   -5,181   -6,503   -10,703   -5,993
Cash Flow from Financing
  93   1,744   2,317   6,230   1,303
Decrease / Increase in Cash
  68   2   289   -346   -141
Employees
  14,500   14,400   14,700   16,200   16,200