8/9/2022  4:47:21 PM Chg. +0.45 Volume Bid4:47:28 PM Ask4:47:29 PM Market Capitalization Dividend Y. P/E Ratio
109.49USD +0.41% 484,246
Turnover: 33.61 mill.
109.45Bid Size: 200 109.49Ask Size: 300 84.34 bill.USD 3.56% 22.22

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  86,391   91,694   102,127   106,782   111,408
Intangible Assets
  0.0000   0.0000   0.0000   0.0000   0.0000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  3,250   3,084   3,232   3,167   3,199
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  358   442   311   259   343
Current Assets
  8,453   9,714   9,163   8,682   9,940
Total Assets
  137,914   145,392   158,838   162,388   169,587

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  3,043   3,487   3,487   3,144   3,629
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  6,621   7,806   8,878   9,244   9,379
Liabilities
  96,175   101,575   112,016   114,424   118,451
Share Capital
  1   1   1   1   1
Total Equity
  41,739   43,817   46,822   47,964   49,296
Minority Interests
  -   -   -   -   -
Total liabilities equity
  137,914   145,392   158,838   162,388   169,587

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  23,565   24,521   25,079   23,868   25,097
Depreciation (total)
  3,527   4,074   4,548   4,705   4,990
Operating Result
  5,781   4,774   5,709   4,553   5,373
Interest Income
  -1,986   -2,094   -2,204   -2,162   -2,280
Income Before Taxes
  4,266   3,073   4,097   839   3,764
Income Taxes
  1,196   448   519   -236   192
Minority Interests Profit
  -5   22   177   295   329
Net Income
  3,059   2,666   3,707   1,270   3,802

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  4.3600   3.7600   5.0600   1.7100   4.9300
Dividend per Share
  3.4900   3.6400   3.7500   3.8200   3.9000

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  6,634   7,186   8,209   8,856   8,290
Cash Flow from Investing Activities
  -8,450   -10,060   -11,957   -10,604   -10,935
Cash Flow from Financing
  1,782   2,960   3,730   1,731   2,609
Decrease / Increase in Cash
  -34   86   -18   -17   -36
Employees
  29,060   30,083   28,793   27,535   27,505