10/21/2020  5:50:31 PM Chg. +0.32 Volume Bid10/21/2020 Ask10/21/2020 Market Capitalization Dividend Y. P/E Ratio
114.63USD +0.28% 234,844
Turnover: 18.12 mill.
114.51Bid Size: 200 114.63Ask Size: 100 48.09 bill.USD 1.80% 28.96

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
  10,665   10,950   11,559   11,942   12,893
Intangible Assets
  477   591   547   572   521
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  92   90   96   102   106
Accounts Receivable
  1,549   1,700   1,805   1,931   1,949
Cash and Cash Equivalents
  39   32   22   61   3,561
Current Assets
  2,345   2,376   2,624   2,645   6,209
Total Assets
  20,419   20,859   21,829   22,650   27,743

 

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
  721   799   1,040   1,037   1,065
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  2,455   2,567   2,228   2,408   2,734
Liabilities
  15,074   15,562   15,810   16,375   20,675
Share Capital
  -   -   -   -   -
Total Equity
  5,345   5,297   6,019   6,275   7,068
Minority Interests
  -   -   -   -   -
Total liabilities equity
  20,419   20,859   21,829   22,650   27,743

 

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
  12,961   13,609   14,485   14,914   15,455
Depreciation (total)
  1,245   1,301   1,376   1,477   1,574
Operating Result
  2,045   2,296   2,636   2,789   2,706
Interest Income
  -385   -376   -363   -374   -411
Income Before Taxes
  1,060   1,822   2,191   2,376   2,105
Income Taxes
  308   642   242   453   434
Minority Interests Profit
  1   2   0.0000   2   -1
Net Income
  753   1,182   1,949   1,925   1,670

 

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
  1.6600   2.6600   4.4400   4.4900   3.9300
Dividend per Share
  1.5400   1.6400   1.7000   1.8600   2.0500

 

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
  2,498   2,960   3,180   3,570   3,874
Cash Flow from Investing Activities
  -1,608   -1,932   -1,379   -2,169   -2,376
Cash Flow from Financing
  -2,155   -1,035   -1,811   -1,508   1,964
Decrease / Increase in Cash
  -1,268   -7   -10   -110   3,464
Employees
  40,600   41,200   42,300   43,700   44,900