2/1/2023  9:00:11 PM Chg. -0.93 Volume Bid2/1/2023 Ask9:00:11 PM Market Capitalization Dividend Y. P/E Ratio
67.97USD -1.35% 1.03 mill.
Turnover: 48.34 mill.
67.95Bid Size: 100 67.99Ask Size: 300 25.81 bill.USD 3.98% 33.79

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  35,085   37,000   39,050   41,348   44,285
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   73   63   64
Fixed Assets
  -   -   48,851   53,356   60,822
Inventories
  267   239   242   282   364
Accounts Receivable
  771   714   717   730   788
Cash and Cash Equivalents
  161   96   1,091   144   68
Current Assets
  2,654   2,123   3,729   3,359   3,560
Total Assets
  50,310   51,319   52,580   56,715   64,382

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  1,310   1,342   1,503   1,511   1,752
Long-term debt
  10,964   10,175   11,642   14,632   17,864
Liabilities to Banks
  1,795   2,248   2,393   720   550
Provisions
  7,480   8,327   4,567   4,576   5,078
Liabilities
  36,922   37,132   38,714   44,063   48,886
Share Capital
  -   -   -   -   -
Total Equity
  13,388   14,187   13,866   12,652   15,496
Minority Interests
  2,026   2,196   2,212   2,193   2,193
Total liabilities equity
  50,310   51,319   52,580   56,715   64,382

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  11,524   11,869   12,320   12,657   12,347
Depreciation (total)
  -   -   -   -   -
Operating Result
  2,008   2,092   1,493   -552   1,775
Interest Income
  -555   -581   -639   -734   -841
Income Before Taxes
  1,568   1,590   949   -1,089   1,127
Income Taxes
  486   177   281   -739   -278
Minority Interests Profit
  -16   -9   -21   -14   0.0000
Net Income
  1,020   1,311   565   -423   1,284

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  3.1300   4.0200   1.7300   -1.3000   3.7800
Dividend per Share
  1.7325   1.9825   2.2325   2.4275   2.4750

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  4,509   3,256   3,587   3,177   -307
Cash Flow from Investing Activities
  -3,892   -3,416   -3,599   -4,239   -4,678
Cash Flow from Financing
  -588   95   1,007   82   4,903
Decrease / Increase in Cash
  29   -65   995   -980   -82
Employees
  12,768   12,390   12,521   12,574   12,937