2024-04-16  9:59:09 PM Chg. -1.07 Volume Bid9:59:10 PM Ask9:59:10 PM Market Capitalization Dividend Y. P/E Ratio
61.68USD -1.71% 9.31 mill.
Turnover: 476.59 mill.
61.67Bid Size: 2,100 61.68Ask Size: 200 126.17 bill.USD 3.04% 17.03

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
  52,720   55,705   61,386   66,912   72,416
Intangible Assets
  -   -   -   -   1,149
Long-Term Investments
  0.0000   1,399   1,786   2,482   2,959
Fixed Assets
  -   67,985   75,684   -   90,670
Inventories
  1,153   1,292   1,259   1,289   1,273
Accounts Receivable
  1,777   2,159   2,265   2,439   2,737
Cash and Cash Equivalents
  438   577   571   1,292   1,714
Current Assets
  5,842   6,944   6,795   7,409   7,157
Total Assets
  69,306   74,929   82,479   89,993   97,827

 

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
  1,200   1,354   2,529   3,447   3,235
Long-term debt
  473   24,367   26,681   27,818   31,463
Liabilities to Banks
  2,002   2,897   1,786   1,365   2,925
Provisions
  8,144   9,261   9,827   11,101   5,754
Liabilities
  51,266   54,761   59,367   64,662   68,329
Share Capital
  4   16   20   20   20
Total Equity
  18,040   20,168   23,112   25,331   29,498
Minority Interests
  0.0000   252   538   990   1,290
Total liabilities equity
  69,306   74,929   82,479   89,993   97,827

 

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
  15,136   17,021   17,486   16,155   17,195
Depreciation (total)
  2,163   2,551   2,831   3,077   2,357
Operating Result
  3,241   4,384   4,632   4,608   5,326
Interest Income
  -1,043   -1,181   -1,125   -1,011   -1,477
Income Before Taxes
  2,521   3,645   3,990   4,388   4,667
Income Taxes
  801   1,176   1,228   1,383   -653
Minority Interests Profit
  0.0000   -4   10   93   -58
Net Income
  1,908   2,465   2,752   2,912   5,378

 

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
  1.1250   1.4175   1.5275   1.5725   2.8675
Dividend per Share
  0.6600   0.7250   0.7700   0.8700   0.9825

 

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
  5,102   5,500   6,116   6,336   6,413
Cash Flow from Investing Activities
  -6,123   -6,361   -8,005   -8,110   -8,918
Cash Flow from Financing
  1,130   1,000   1,883   2,495   2,933
Decrease / Increase in Cash
  109   139   -6   721   454
Employees
  13,400   13,400   14,300   14,700   14,000