2024-04-18  3:38:00 PM Chg. -0.64 Volume Bid3:38:07 PM Ask3:38:07 PM Market Capitalization Dividend Y. P/E Ratio
205.51USD -0.31% 44,066
Turnover: 7.61 mill.
205.30Bid Size: 400 205.56Ask Size: 200 82.54 bill.USD 1.36% 36.12

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  10,950   11,559   11,942   12,893   14,148
Intangible Assets
  591   547   572   521   1,024
Long-Term Investments
  320   269   406   483   426
Fixed Assets
  18,483   19,205   20,005   21,534   25,805
Inventories
  90   96   102   106   124
Accounts Receivable
  2,132   2,374   2,275   2,319   2,097
Cash and Cash Equivalents
  32   22   61   3,561   553
Current Assets
  2,376   2,624   2,645   6,209   3,540
Total Assets
  20,859   21,829   22,650   27,743   29,345

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  799   1,040   1,037   1,065   1,121
Long-term debt
  8,893   8,752   9,594   13,280   13,259
Liabilities to Banks
  -   -   -   -   -
Provisions
  2,567   2,228   2,408   2,734   3,148
Liabilities
  15,539   15,787   16,374   20,673   21,891
Share Capital
  6   6   6   6   6
Total Equity
  5,320   6,042   6,276   7,070   7,454
Minority Interests
  23   23   1   2   2
Total liabilities equity
  20,859   21,829   22,650   27,743   29,345

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  13,609   14,485   14,914   15,455   15,218
Depreciation (total)
  1,301   1,376   1,477   1,574   1,671
Operating Result
  2,296   2,636   2,789   2,706   2,434
Interest Income
  -376   -363   -374   -411   -425
Income Before Taxes
  1,822   2,191   2,376   2,105   1,893
Income Taxes
  642   242   453   434   397
Minority Interests Profit
  -2   0.0000   -2   1   0.0000
Net Income
  1,182   1,949   1,925   1,670   1,496

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  2.6600   4.4400   4.4900   3.9300   3.5400
Dividend per Share
  1.6400   1.7000   1.8600   2.0500   2.1800

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,960   3,180   3,570   3,874   3,403
Cash Flow from Investing Activities
  -1,932   -1,379   -2,169   -2,376   -4,847
Cash Flow from Financing
  -1,035   -1,811   -1,508   1,964   -1,559
Decrease / Increase in Cash
  -7   -10   -110   3,464   -2,999
Employees
  41,200   42,300   43,700   44,900   48,250