2024-04-22  10:10:00 PM Chg. +1.05 Volume Bid10:37:12 AM Ask10:37:12 AM Market Capitalization Dividend Y. P/E Ratio
71.13USD +1.50% 3.33 mill.
Turnover: 178.51 mill.
69.90Bid Size: 100 80.57Ask Size: 100 44.96 bill.USD 3.35% 14.79

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
  25,902   28,039   32,931   36,503   36,796
Intangible Assets
  415   404   548   596   272
Long-Term Investments
  2,848   2,905   2,097   2,527   -
Fixed Assets
  35,548   38,259   44,676   47,113   56,993
Inventories
  396   298   258   307   296
Accounts Receivable
  1,242   1,283   1,390   1,307   1,488
Cash and Cash Equivalents
  570   403   349   288   190
Current Assets
  4,184   2,891   3,110   3,341   3,645
Total Assets
  39,732   41,150   47,786   50,454   60,638

 

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
  1,198   1,133   1,346   1,350   1,324
Long-term debt
  12,167   13,134   14,429   16,445   21,611
Liabilities to Banks
  2,270   1,165   2,503   2,198   2,746
Provisions
  3,040   3,189   3,773   2,795   2,595
Liabilities
  27,632   28,571   32,545   35,314   41,390
Share Capital
  4,968   5,242   5,964   6,298   11,080
Total Equity
  12,100   12,579   15,241   15,140   19,248
Minority Interests
  754   750   2,270   2,470   2,090
Total liabilities equity
  39,732   41,150   47,786   50,454   60,638

 

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
  11,035   10,231   10,183   11,207   11,687
Depreciation (total)
  1,156   1,250   1,312   1,490   1,549
Operating Result
  -   -   -   -   -
Interest Income
  532   532   527   613   821
Income Before Taxes
  1,524   1,704   1,830   1,585   1,046
Income Taxes
  -300   -341   -389   -1,276   -96
Minority Interests Profit
  -100   -98   -148   -94   -76
Net Income
  1,161   1,349   1,370   256   924

 

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
  2.3600   2.7150   2.7400   0.5100   1.7250
Dividend per Share
  1.3200   1.4000   1.5100   1.6450   1.7900

 

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
  2,161   2,905   2,319   3,625   3,447
Cash Flow from Investing Activities
  -3,342   -2,885   -4,886   -4,700   -12,557
Cash Flow from Financing
  854   -173   2,513   1,007   9,006
Decrease / Increase in Cash
  -334   -167   -54   -61   -118
Employees
  17,046   17,387   16,575   16,046   16,823