2024-04-29  10:00:00 PM Chg. +0.5200 Volume Bid10:46:50 PM Ask10:46:50 PM Market Capitalization Dividend Y. P/E Ratio
54.4800USD +0.96% 3.88 mill.
Turnover: 145.27 mill.
54.1200Bid Size: 100 54.5600Ask Size: 400 30.27 bill.USD 3.82% 16.97

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
  28,756.9160   31,205.8510   32,841.7500   34,329   36,944
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  83.1000   130   132.8000   2,397   2,317
Fixed Assets
  33,593.5040   36,143.0900   38,313.1960   40,057   42,893
Inventories
  597.1830   608.5840   604.2260   610   -
Accounts Receivable
  826.5060   724.6060   776.2890   797   860
Cash and Cash Equivalents
  79.6080   84.9400   84.4760   83   147
Current Assets
  3,364.3800   2,910.4450   2,842.0810   2,973   3,094
Total Assets
  36,957.8840   39,053.5350   41,155.2770   43,030   45,987

 

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
  1,173.0060   960.9820   1,044.9590   1,243   1,237
Long-term debt
  11,499.6340   12,490.7190   14,194.7180   14,520   15,803
Liabilities to Banks
  357.2000   360.5000   347.6000   338   385
Provisions
  5,853   6,293.7000   6,847.5000   3,903   4,219
Liabilities
  26,743.4020   28,452.6150   30,134.4280   31,575   33,765
Share Capital
  1,264.3330   1,268.8390   1,268.0570   1,269   1,285
Total Equity
  10,214.4820   10,600.9200   11,020.8490   11,455   12,222
Minority Interests
  -   -   -   -   -
Total liabilities equity
  36,957.8840   39,053.5350   41,155.2770   43,030   45,987

 

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
  11,686.1350   11,024.4860   11,106.9200   11,404   11,537
Depreciation (total)
  1,019.0450   1,124.5240   1,303.2030   1,479   1,642
Operating Result
  1,948.1300   2,000.5120   2,213.8550   2,190   1,965
Interest Income
  566.6080   595.2820   646.9070   663   700
Income Before Taxes
  1,545.1210   1,527.2040   1,704.5960   1,690   1,442
Income Taxes
  523.8150   542.7190   581.2170   542   181
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,021.3060   984.4850   1,123.3790   1,148   1,261

 

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
  2.0300   1.9400   2.2100   2.2600   2.4700
Dividend per Share
  1.2000   1.2800   1.3600   1.4400   1.5200

 

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
  2,648.1920   3,025.8390   3,052.2990   3,126   3,122
Cash Flow from Investing Activities
  -3,117.2510   -3,622.7740   -3,261.4130   -3,296   -3,986
Cash Flow from Financing
  441.5230   602.2670   208.6500   168   928
Decrease / Increase in Cash
  -27.5360   5.3320   -.4640   -2   64
Employees
  11,691   11,687   11,512   11,134   11,043