14/11/2024  21:59:58 Chg. -1.07 Volume Bid23:49:52 Ask01:40:19 Market Capitalization Dividend Y. P/E Ratio
132.66USD -0.80% 97,254
Turnover: 5.9 mill.
131.77Bid Size: 2 135.10Ask Size: 4 113.19 bill.USD 4.89% 16.98

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  18,800   22,118   26,576   30,482   32,254
Intangible Assets
  1,758   1,964   2,075   2,167   2,274
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  26,528   29,855   33,806   40,754   42,192
Inventories
  -   -   -   -   -
Accounts Receivable
  7,695   8,773   8,958   9,552   10,750
Cash and Cash Equivalents
  3,476   3,320   4,225   5,238   5,910
Current Assets
  13,849   15,548   16,210   17,103   20,216
Total Assets
  40,377   45,403   50,016   57,857   62,408

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  3,042   3,872   5,188   5,555   6,455
Long-term debt
  12,394   20,278   19,931   21,818   22,031
Liabilities to Banks
  -   -   -   -   -
Provisions
  112   757   1,619   1,632   488
Liabilities
  39,948   44,373   46,979   54,574   61,739
Share Capital
  7   7   7   7   7
Total Equity
  429   1,030   3,037   3,283   669
Minority Interests
  24   30   16   16   12
Total liabilities equity
  40,377   45,403   50,016   57,857   62,408

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  60,906   65,872   71,861   74,094   84,628
Depreciation (total)
  2,224   2,282   2,207   2,360   2,698
Operating Result
  5,467   7,529   7,024   7,798   7,684
Interest Income
  -381   -453   -605   -653   -701
Income Before Taxes
  5,136   7,148   6,019   5,652   1,844
Income Taxes
  1,705   2,238   1,228   1,212   501
Minority Interests Profit
  -   -   -   -   -
Net Income
  3,431   4,910   4,791   4,440   1,343

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  3.8900   5.6400   5.5300   5.1400   1.5500
Dividend per Share
  3.1200   3.3200   3.6400   3.8400   4.0400

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  6,473   1,479   12,711   8,639   10,459
Cash Flow from Investing Activities
  -2,566   -4,975   -6,330   -6,061   -5,283
Cash Flow from Financing
  -3,140   3,287   -5,692   -1,727   -4,517
Decrease / Increase in Cash
  746   -156   598   871   672
Employees
  434,000   454,000   481,000   495,000   543,000