2/1/2023  8:25:48 PM Chg. -1.72 Volume Bid8:25:49 PM Ask8:25:48 PM Market Capitalization Dividend Y. P/E Ratio
67.18USD -2.50% 848,969
Turnover: 40.47 mill.
67.17Bid Size: 400 67.20Ask Size: 100 25.85 bill.USD 3.97% 33.84

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
  37,000   39,050   41,348   44,285   47,839
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   73   63   64   53
Fixed Assets
  -   48,851   53,356   60,822   64,311
Inventories
  239   242   282   364   405
Accounts Receivable
  714   717   730   788   1,130
Cash and Cash Equivalents
  96   1,091   144   68   87
Current Assets
  2,123   3,729   3,359   3,560   5,061
Total Assets
  51,319   52,580   56,715   64,382   69,372

 

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
  1,342   1,503   1,511   1,752   1,980
Long-term debt
  10,175   11,642   14,632   17,864   19,632
Liabilities to Banks
  2,248   2,393   720   550   2,398
Provisions
  8,327   4,567   4,576   5,078   5,368
Liabilities
  37,132   38,714   44,063   48,886   53,423
Share Capital
  -   -   -   -   -
Total Equity
  14,187   13,866   12,652   15,496   15,949
Minority Interests
  2,196   2,212   2,193   2,193   1,901
Total liabilities equity
  51,319   52,580   56,715   64,382   69,372

 

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
  11,869   12,320   12,657   12,347   13,578
Depreciation (total)
  -   -   -   -   -
Operating Result
  2,092   1,493   -552   1,775   1,217
Interest Income
  -581   -639   -734   -841   -902
Income Before Taxes
  1,590   949   -1,089   1,127   566
Income Taxes
  177   281   -739   -278   -305
Minority Interests Profit
  -9   -21   -14   0.0000   0.0000
Net Income
  1,311   565   -423   1,284   526

 

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
  4.0200   1.7300   -1.3000   3.7800   1.9800
Dividend per Share
  1.9825   2.2325   2.4275   2.4750   2.5750

 

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
  3,256   3,587   3,177   -307   1,263
Cash Flow from Investing Activities
  -3,416   -3,599   -4,239   -4,678   -4,971
Cash Flow from Financing
  95   1,007   82   4,903   3,727
Decrease / Increase in Cash
  -65   995   -980   -82   19
Employees
  12,390   12,521   12,574   12,937   13,351