06/11/2024  10:42:00 Chg. - Volume Bid10:36:40 Ask10:39:46 Market Capitalization Dividend Y. P/E Ratio
53.73EUR - 431
Turnover: 23,245
52.89Bid Size: 242 53.80Ask Size: 242 44.66 bill.EUR - -

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
  41,554   49,964   53,758   54,560   69,082
Intangible Assets
  570   618   685   670   791
Long-Term Investments
  5,774   6,343   6,964   6,560   8,217
Fixed Assets
  54,606   67,362   72,251   72,753   97,712
Inventories
  1,348   1,524   1,477   1,418   1,742
Accounts Receivable
  1,369   1,706   1,786   2,080   2,645
Cash and Cash Equivalents
  607   261   120   268   166
Current Assets
  4,191   4,248   4,334   5,161   6,088
Total Assets
  58,797   71,610   76,585   77,914   103,800

 

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
  726   1,000   875   914   1,115
Long-term debt
  23,616   30,231   30,948   31,144   33,824
Liabilities to Banks
  2,138   1,709   3,078   3,697   3,162
Provisions
  7,414   8,602   4,523   5,116   6,277
Liabilities
  45,195   54,770   57,215   55,866   69,767
Share Capital
  6,680   8,550   9,865   12,588   23,824
Total Equity
  13,602   16,840   19,370   22,048   34,033
Minority Interests
  938   2,235   2,228   1,941   2,039
Total liabilities equity
  58,797   71,610   76,585   77,914   103,800

 

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
  11,683   11,737   12,586   13,366   16,572
Depreciation (total)
  1,395   1,559   1,905   2,000   2,655
Operating Result
  3,536   3,627   4,130   3,601   2,514
Interest Income
  904   1,010   1,205   1,493   1,773
Income Before Taxes
  2,828   2,867   3,090   3,129   1,727
Income Taxes
  905   655   -30   580   351
Minority Interests Profit
  24   89   121   102   18
Net Income
  1,923   2,212   2,999   2,447   1,358

 

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
  3.2100   3.4400   4.7200   3.7400   1.6600
Dividend per Share
  2.5900   2.8000   3.0350   3.3400   3.6700

 

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
  4,475   4,127   4,549   4,773   5,204
Cash Flow from Investing Activities
  -6,503   -10,703   -5,993   -2,358   -4,622
Cash Flow from Financing
  2,317   6,230   1,303   -2,209   -704
Decrease / Increase in Cash
  289   -346   -141   206   -122
Employees
  14,700   16,200   16,200   21,300   19,100