08/11/2024  21:59:59 Chg. +2.36 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
76.98USD +3.16% 636,171
Turnover: 32.16 mill.
-Bid Size: - -Ask Size: - 158.28 bill.USD 2.43% 21.32

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
  61,386   66,912   72,416   70,334   82,010
Intangible Assets
  -   -   1,149   573   417
Long-Term Investments
  1,786   2,482   2,959   6,748   7,453
Fixed Assets
  75,684   -   90,670   97,309   110,283
Inventories
  1,259   1,289   1,273   1,223   1,328
Accounts Receivable
  2,265   2,439   2,737   2,969   2,807
Cash and Cash Equivalents
  571   1,292   1,714   638   600
Current Assets
  6,795   7,409   7,157   6,393   7,408
Total Assets
  82,479   89,993   97,827   103,702   117,691

 

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
  2,529   3,447   3,235   2,386   3,631
Long-term debt
  26,681   27,818   31,463   26,782   37,543
Liabilities to Banks
  1,786   1,365   2,925   6,656   3,379
Provisions
  9,827   11,101   5,754   7,367   8,361
Liabilities
  59,367   64,662   68,329   66,289   76,331
Share Capital
  20   20   20   20   20
Total Equity
  23,112   25,331   29,498   37,413   41,360
Minority Interests
  538   990   1,290   3,269   4,355
Total liabilities equity
  82,479   89,993   97,827   103,702   117,691

 

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
  17,486   16,155   17,195   16,727   19,204
Depreciation (total)
  2,831   3,077   2,357   3,911   4,216
Operating Result
  4,632   4,608   5,326   4,280   5,353
Interest Income
  -1,125   -1,011   -1,477   -1,447   -2,195
Income Before Taxes
  3,990   4,388   4,667   7,352   3,836
Income Taxes
  1,228   1,383   -653   1,576   448
Minority Interests Profit
  10   93   -58   862   381
Net Income
  2,752   2,912   5,378   6,638   3,769

 

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
  1.5275   1.5725   2.8675   3.5075   1.9550
Dividend per Share
  0.7700   0.8700   0.9825   1.1100   1.2500

 

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
  6,116   6,336   6,413   6,593   8,155
Cash Flow from Investing Activities
  -8,005   -8,110   -8,918   -10,950   -16,177
Cash Flow from Financing
  1,883   2,495   2,933   7,634   3,873
Decrease / Increase in Cash
  -6   721   454   3,270   -4,145
Employees
  14,300   14,700   14,000   14,300   13,900