2024-05-03  9:59:54 PM Chg. +1.01 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
100.32USD +1.02% 110,335
Turnover: 11.03 mill.
-Bid Size: - -Ask Size: - 77.28 bill.USD 4.05% 28.32

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
  -   -   -   -   -
Long-Term Investments
  1,175   1,409   1,936   961   970
Fixed Assets
  129,461   135,678   149,675   153,706   159,647
Inventories
  3,250   3,084   3,232   3,167   3,199
Accounts Receivable
  1,995   2,172   1,994   2,144   2,437
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
  49,035   51,123   54,985   55,625   60,448
Liabilities to Banks
  -   -   -   -   -
Provisions
  6,621   7,806   8,878   9,244   9,379
Liabilities
  96,177   101,558   110,887   113,204   118,451
Share Capital
  1   1   1   1   1
Total Equity
  41,737   43,834   47,951   49,184   51,136
Minority Interests
  -2   17   1,129   1,220   1,840
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   4,685   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   1.7200   4.9400
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