2024-04-24  10:10:00 PM Chg. +0.52 Volume Bid12:38:14 AM Ask12:38:14 AM Market Capitalization Dividend Y. P/E Ratio
72.04USD +0.73% 2.37 mill.
Turnover: 116.36 mill.
70.46Bid Size: 100 72.36Ask Size: 100 45.54 bill.USD 3.30% 14.98

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
  28,039   32,931   36,503   36,796   36,452
Intangible Assets
  404   548   596   272   213
Long-Term Investments
  2,905   2,097   2,527   -   -
Fixed Assets
  38,259   44,676   47,113   56,993   62,326
Inventories
  298   258   307   296   277
Accounts Receivable
  1,283   1,390   1,307   1,488   1,261
Cash and Cash Equivalents
  403   349   288   190   108
Current Assets
  2,891   3,110   3,341   3,645   3,339
Total Assets
  41,150   47,786   50,454   60,638   65,665

 

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
  1,133   1,346   1,350   1,324   1,234
Long-term debt
  13,134   14,429   16,445   21,611   20,785
Liabilities to Banks
  1,165   2,503   2,198   2,746   515
Provisions
  3,189   3,773   2,795   2,595   2,598
Liabilities
  28,571   32,545   35,314   41,390   43,860
Share Capital
  5,242   5,964   6,298   11,080   14,960
Total Equity
  12,579   15,241   15,140   19,248   21,805
Minority Interests
  750   2,270   2,470   2,090   1,856
Total liabilities equity
  41,150   47,786   50,454   60,638   65,665

 

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
  10,231   10,183   11,207   11,687   10,829
Depreciation (total)
  1,250   1,312   1,490   1,549   1,569
Operating Result
  -   -   -   -   -
Interest Income
  532   527   613   821   990
Income Before Taxes
  1,704   1,830   1,585   1,046   1,734
Income Taxes
  -341   -389   -1,276   -96   -315
Minority Interests Profit
  -98   -148   -94   -76   -164
Net Income
  1,349   1,370   256   924   2,055

 

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
  2.7150   2.7400   0.5100   1.7250   3.7000
Dividend per Share
  1.4000   1.5100   1.6450   1.7900   1.9350

 

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
  2,905   2,319   3,625   3,447   3,088
Cash Flow from Investing Activities
  -2,885   -4,886   -4,700   -12,557   -4,593
Cash Flow from Financing
  -173   2,513   1,007   9,006   1,475
Decrease / Increase in Cash
  -167   -54   -61   -118   -29
Employees
  17,387   16,575   16,046   16,823   13,969