2024-05-02  9:59:55 PM Chg. +0.07 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
51.19USD +0.13% 218,482
Turnover: 11.18 mill.
-Bid Size: - -Ask Size: - 42.84 bill.USD 5.22% 22.34

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  36,270   41,554   49,964   53,758   54,560
Intangible Assets
  570   570   618   685   670
Long-Term Investments
  5,561   5,774   6,343   6,964   6,560
Fixed Assets
  48,712   54,606   67,362   72,251   72,753
Inventories
  1,410   1,348   1,524   1,477   1,418
Accounts Receivable
  1,633   1,369   1,706   1,786   2,080
Cash and Cash Equivalents
  318   607   261   120   268
Current Assets
  5,615   4,191   4,248   4,334   5,161
Total Assets
  54,327   58,797   71,610   76,585   77,914

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  952   726   1,000   875   914
Long-term debt
  21,805   23,616   30,231   30,948   31,144
Liabilities to Banks
  1,966   2,138   1,709   3,078   3,697
Provisions
  7,444   7,414   8,602   4,523   5,116
Liabilities
  42,370   45,195   54,770   57,215   55,866
Share Capital
  5,876   6,680   8,550   9,865   12,588
Total Equity
  11,957   13,602   16,840   19,370   22,048
Minority Interests
  402   938   2,235   2,228   1,941
Total liabilities equity
  54,327   58,797   71,610   76,585   77,914

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  12,436   11,683   11,737   12,586   13,366
Depreciation (total)
  1,292   1,395   1,559   1,905   2,000
Operating Result
  2,721   3,536   3,627   4,130   3,601
Interest Income
  1,193   904   1,010   1,205   1,493
Income Before Taxes
  1,778   2,828   2,867   3,090   3,129
Income Taxes
  452   905   655   -30   580
Minority Interests Profit
  16   24   89   121   102
Net Income
  1,310   1,923   2,212   2,999   2,447

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  2.2500   3.2100   3.4400   4.7200   3.7400
Dividend per Share
  2.4000   2.5900   2.8000   3.0350   3.3400

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  3,439   4,475   4,127   4,549   4,773
Cash Flow from Investing Activities
  -5,181   -6,503   -10,703   -5,993   -2,358
Cash Flow from Financing
  1,744   2,317   6,230   1,303   -2,209
Decrease / Increase in Cash
  2   289   -346   -141   206
Employees
  14,400   14,700   16,200   16,200   21,300