2024-12-23  10:10:00 PM Chg. -0.1000 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
303.5200USD -0.03% 924,000
Turnover: 185.13 mill.
296.5800Bid Size: 100 307.7500Ask Size: 100 76.88 bill.USD 0.79% 15.77

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
  14,355   15,014   16,352   17,895   19,757
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  659   610   542   617   594
Fixed Assets
  22,269   23,512   -   26,616   28,994
Inventories
  1,279   1,439   1,503   1,573   1,732
Accounts Receivable
  5,694   5,889   5,826   6,501   6,789
Cash and Cash Equivalents
  566   741   646   732   502
Current Assets
  8,930   9,232   9,086   9,977   10,213
Total Assets
  31,199   32,744   33,758   36,593   39,207

 

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
  2,035   2,170   2,318   2,606   2,577
Long-term debt
  29,307   30,255   31,160   32,858   32,033
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  37,697   38,790   39,391   41,588   42,125
Share Capital
  4   4   4   4   3
Total Equity
  -6,498   -6,046   -5,633   -4,995   -2,918
Minority Interests
  1,396   1,553   1,669   1,811   2,032
Total liabilities equity
  31,199   32,744   33,758   36,593   39,207

 

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
  36,918   39,678   41,490   43,614   46,677
Depreciation (total)
  1,820   1,904   1,966   2,131   2,278
Operating Result
  -   -   -   -   -
Interest Income
  1,743   1,665   1,707   1,690   1,755
Income Before Taxes
  3,481   3,957   4,810   4,381   5,335
Income Taxes
  1,108   1,261   1,378   1,638   946
Minority Interests Profit
  498   567   542   527   602
Net Income
  1,875   2,129   2,890   2,216   3,787

 

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
  4.3000   5.1400   7.5300   6.1200   10.9000
Dividend per Share
  -   -   -   -   1.4000

 

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
  4,448   4,734   5,653   5,426   6,761
Cash Flow from Investing Activities
  -2,918   -2,583   -3,240   -4,279   -3,901
Cash Flow from Financing
  -1,378   -1,976   -2,508   -1,061   -3,075
Decrease / Increase in Cash
  152   175   -95   86   -230
Employees
  225,000   233,000   241,000   253,000   262,000