2/1/2023  8:24:17 PM Chg. -1.65 Volume Bid8:24:17 PM Ask2/1/2023 Market Capitalization Dividend Y. P/E Ratio
67.25USD -2.39% 846,284
Turnover: 40.38 mill.
67.24Bid Size: 200 67.26Ask Size: 100 25.85 bill.USD 3.97% 33.84

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  30,455   32,981   35,085   37,000   39,050
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  0.0000   -   -   -   73
Fixed Assets
  -   -   -   -   48,851
Inventories
  256   281   267   239   242
Accounts Receivable
  838   790   771   714   717
Cash and Cash Equivalents
  146   132   161   96   1,091
Current Assets
  3,312   4,019   2,654   2,123   3,729
Total Assets
  46,646   50,186   50,310   51,319   52,580

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  1,407   1,580   1,310   1,342   1,503
Long-term debt
  -   10,234   10,964   10,175   11,642
Liabilities to Banks
  209   2,343   1,795   2,248   2,393
Provisions
  7,346   7,313   7,480   8,327   4,567
Liabilities
  34,955   37,204   36,922   37,132   38,714
Share Capital
  2,403   -   -   -   -
Total Equity
  9,938   12,982   13,388   14,187   13,866
Minority Interests
  0.0000   2,028   2,026   2,196   2,212
Total liabilities equity
  46,646   50,186   50,310   51,319   52,580

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  12,581   13,413   11,524   11,869   12,320
Depreciation (total)
  1,622   -   -   -   -
Operating Result
  1,715   2,472   2,008   2,092   1,493
Interest Income
  -420   -560   -555   -581   -639
Income Before Taxes
  1,221   1,979   1,568   1,590   949
Income Taxes
  242   443   486   177   281
Minority Interests Profit
  0.0000   -3   -16   -9   -21
Net Income
  1,015   1,612   1,020   1,311   565

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  2.8100   4.9500   3.1300   4.0200   1.7300
Dividend per Share
  1.3675   1.4825   1.7325   1.9825   2.2325

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  3,203   3,248   4,509   3,256   3,587
Cash Flow from Investing Activities
  -3,808   -3,907   -3,892   -3,416   -3,599
Cash Flow from Financing
  581   645   -588   95   1,007
Decrease / Increase in Cash
  -24   -14   29   -65   995
Employees
  13,677   13,690   12,768   12,390   12,521