08/11/2024  21:59:59 Chg. +2.41 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
76.99USD +3.23% 672,911
Turnover: 51.55 mill.
-Bid Size: - -Ask Size: - 158.28 bill.USD 2.43% 21.32

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
  55,705   61,386   66,912   72,416   70,334
Intangible Assets
  -   -   -   1,149   573
Long-Term Investments
  1,399   1,786   2,482   2,959   6,748
Fixed Assets
  67,985   75,684   -   90,670   97,309
Inventories
  1,292   1,259   1,289   1,273   1,223
Accounts Receivable
  2,159   2,265   2,439   2,737   2,969
Cash and Cash Equivalents
  577   571   1,292   1,714   638
Current Assets
  6,944   6,795   7,409   7,157   6,393
Total Assets
  74,929   82,479   89,993   97,827   103,702

 

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
  1,354   2,529   3,447   3,235   2,386
Long-term debt
  24,367   26,681   27,818   31,463   26,782
Liabilities to Banks
  2,897   1,786   1,365   2,925   6,656
Provisions
  9,261   9,827   11,101   5,754   7,367
Liabilities
  54,761   59,367   64,662   68,329   66,289
Share Capital
  16   20   20   20   20
Total Equity
  20,168   23,112   25,331   29,498   37,413
Minority Interests
  252   538   990   1,290   3,269
Total liabilities equity
  74,929   82,479   89,993   97,827   103,702

 

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
  17,021   17,486   16,155   17,195   16,727
Depreciation (total)
  2,551   2,831   3,077   2,357   3,911
Operating Result
  4,384   4,632   4,608   5,326   4,280
Interest Income
  -1,181   -1,125   -1,011   -1,477   -1,447
Income Before Taxes
  3,645   3,990   4,388   4,667   7,352
Income Taxes
  1,176   1,228   1,383   -653   1,576
Minority Interests Profit
  -4   10   93   -58   862
Net Income
  2,465   2,752   2,912   5,378   6,638

 

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
  1.4175   1.5275   1.5725   2.8675   3.5075
Dividend per Share
  0.7250   0.7700   0.8700   0.9825   1.1100

 

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
  5,500   6,116   6,336   6,413   6,593
Cash Flow from Investing Activities
  -6,361   -8,005   -8,110   -8,918   -10,950
Cash Flow from Financing
  1,000   1,883   2,495   2,933   7,634
Decrease / Increase in Cash
  139   -6   721   454   3,270
Employees
  13,400   14,300   14,700   14,000   14,300