2024-05-03  7:45:14 PM Chg. +0.32 Volume Bid7:45:16 PM Ask7:45:16 PM Market Capitalization Dividend Y. P/E Ratio
75.65USD +0.42% 1.8 mill.
Turnover: 104.34 mill.
75.64Bid Size: 400 75.65Ask Size: 600 82.62 bill.USD 3.68% 20.76

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
  54,868   61,114   78,446   79,872   80,797
Intangible Assets
  -   -   970   873   613
Long-Term Investments
  2,492   2,752   11,420   11,510   10,296
Fixed Assets
  -   -   -   100,933   107,331
Inventories
  -   -   -   -   -
Accounts Receivable
  -   1,058   -   -   -
Cash and Cash Equivalents
  710   1,404   1,975   2,130   1,396
Current Assets
  6,370   6,526   9,722   10,072   9,583
Total Assets
  70,923   78,318   109,697   111,005   116,914

 

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
  1,593   1,905   2,228   2,530   2,580
Long-term debt
  20,841   24,688   42,629   44,462   40,736
Liabilities to Banks
  3,608   2,674   2,587   3,892   3,198
Provisions
  -   -   -   -   -
Liabilities
  49,997   56,336   83,085   85,477   87,875
Share Capital
  4,539   4,572   4,952   5,038   5,164
Total Equity
  20,926   21,982   26,612   25,528   29,039
Minority Interests
  260   1,433   2,018   1,361   4,316
Total liabilities equity
  70,923   78,318   109,697   111,005   116,914

 

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
  18,467   17,489   19,896   23,031   23,495
Depreciation (total)
  -   -   -   -   -
Operating Result
  3,642   4,282   4,629   2,551   4,191
Interest Income
  -835   -840   -1,317   -1,694   -1,842
Income Before Taxes
  3,008   3,629   3,480   1,068   2,749
Income Taxes
  977   1,194   951   142   449
Minority Interests Profit
  0.0000   14   36   46   58
Net Income
  1,963   2,367   2,448   842   2,226

 

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
  2.1900   2.6000   2.5700   0.8400   2.1800
Dividend per Share
  2.0825   2.1525   2.2225   2.3000   2.3800

 

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
  5,815   6,274   4,894   6,395   6,945
Cash Flow from Investing Activities
  -6,408   -7,280   -20,048   -7,191   -5,760
Cash Flow from Financing
  644   1,700   15,725   951   -1,813
Decrease / Increase in Cash
  51   694   571   155   -628
Employees
  26,369   26,703   32,015   31,344   29,192