2024-11-12  10:10:00 PM Chg. -0.58 Volume Bid11:42:46 PM Ask11:42:46 PM Market Capitalization Dividend Y. P/E Ratio
111.88USD -0.52% 2.88 mill.
Turnover: 210.37 mill.
111.88Bid Size: 200 112.00Ask Size: 300 86.43 bill.USD 3.63% 31.60

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
  75,709   82,520   86,391   91,694   102,127
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  25,709   29,307   1,175   1,409   1,936
Fixed Assets
  112,834   124,722   129,461   135,678   149,675
Inventories
  3,810   3,522   3,250   3,084   3,232
Accounts Receivable
  703   751   1,995   2,172   1,994
Cash and Cash Equivalents
  857   392   358   442   311
Current Assets
  8,322   8,039   8,453   9,714   9,163
Total Assets
  121,156   132,761   137,914   145,392   158,838

 

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
  2,400   2,994   3,043   3,487   3,487
Long-term debt
  37,495   45,576   49,035   51,123   54,985
Liabilities to Banks
  -   -   -   -   -
Provisions
  12,705   14,155   6,621   7,806   8,878
Liabilities
  81,385   91,720   96,177   101,558   110,887
Share Capital
  1   1   1   1   1
Total Equity
  39,771   41,041   41,737   43,834   47,951
Minority Interests
  44   8   -2   17   1,129
Total liabilities equity
  121,156   132,761   137,914   145,392   158,838

 

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
  23,459   22,743   23,565   24,521   25,079
Depreciation (total)
  3,144   3,294   3,527   4,074   4,548
Operating Result
  5,367   5,341   5,781   4,685   5,709
Interest Income
  -1,613   -1,916   -1,986   -2,094   -2,204
Income Before Taxes
  4,137   3,734   4,266   3,073   4,097
Income Taxes
  1,326   1,156   1,196   448   519
Minority Interests Profit
  15   18   5   -22   -177
Net Income
  2,816   2,152   3,059   2,666   3,707

 

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
  4.0500   3.1100   4.3600   3.7600   5.0600
Dividend per Share
  3.2400   3.3600   3.4900   3.6400   3.7500

 

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
  6,676   6,798   6,634   7,186   8,209
Cash Flow from Investing Activities
  -5,277   -11,533   -8,450   -10,060   -11,957
Cash Flow from Financing
  -2,578   4,270   1,782   2,960   3,730
Decrease / Increase in Cash
  -1,179   9   -34   86   -18
Employees
  29,188   28,798   29,060   30,083   28,793