2/1/2023  8:29:56 PM Chg. -1.71 Volume Bid2/1/2023 Ask2/1/2023 Market Capitalization Dividend Y. P/E Ratio
67.19USD -2.48% 861,304
Turnover: 41 mill.
67.19Bid Size: 200 67.22Ask Size: 100 25.85 bill.USD 3.97% 33.84

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
  32,981   35,085   37,000   39,050   41,348
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   73   63
Fixed Assets
  -   -   -   48,851   53,356
Inventories
  281   267   239   242   282
Accounts Receivable
  790   771   714   717   730
Cash and Cash Equivalents
  132   161   96   1,091   144
Current Assets
  4,019   2,654   2,123   3,729   3,359
Total Assets
  50,186   50,310   51,319   52,580   56,715

 

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
  1,580   1,310   1,342   1,503   1,511
Long-term debt
  10,234   10,964   10,175   11,642   14,632
Liabilities to Banks
  2,343   1,795   2,248   2,393   720
Provisions
  7,313   7,480   8,327   4,567   4,576
Liabilities
  37,204   36,922   37,132   38,714   44,063
Share Capital
  -   -   -   -   -
Total Equity
  12,982   13,388   14,187   13,866   12,652
Minority Interests
  2,028   2,026   2,196   2,212   2,193
Total liabilities equity
  50,186   50,310   51,319   52,580   56,715

 

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
  13,413   11,524   11,869   12,320   12,657
Depreciation (total)
  -   -   -   -   -
Operating Result
  2,472   2,008   2,092   1,493   -552
Interest Income
  -560   -555   -581   -639   -734
Income Before Taxes
  1,979   1,568   1,590   949   -1,089
Income Taxes
  443   486   177   281   -739
Minority Interests Profit
  -3   -16   -9   -21   -14
Net Income
  1,612   1,020   1,311   565   -423

 

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
  4.9500   3.1300   4.0200   1.7300   -1.3000
Dividend per Share
  1.4825   1.7325   1.9825   2.2325   2.4275

 

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
  3,248   4,509   3,256   3,587   3,177
Cash Flow from Investing Activities
  -3,907   -3,892   -3,416   -3,599   -4,239
Cash Flow from Financing
  645   -588   95   1,007   82
Decrease / Increase in Cash
  -14   29   -65   995   -980
Employees
  13,690   12,768   12,390   12,521   12,574