2024-04-26  10:10:00 PM Chg. -0.77 Volume Bid12:01:39 PM Ask12:01:39 PM Market Capitalization Dividend Y. P/E Ratio
120.78USD -0.63% 1.06 mill.
Turnover: 85.23 mill.
119.98Bid Size: 100 121.67Ask Size: 100 23.52 bill.USD 2.34% 24.65

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  17,409   18,232   19,710   21,084   23,223
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   21,397   22,860   24,521   26,537
Inventories
  41   -   -   -   -
Accounts Receivable
  301   294   321   271   334
Cash and Cash Equivalents
  130   60   547   116   85
Current Assets
  781   1,285   1,906   1,554   1,250
Total Assets
  21,223   22,682   24,766   26,075   27,787

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  175   203   189   235   254
Long-term debt
  -   8,639   9,329   10,341   10,926
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,718   1,806   1,770   1,600   2,486
Liabilities
  15,359   16,561   18,312   18,777   20,094
Share Capital
  -   2   2   2   2
Total Equity
  5,864   6,121   6,454   7,298   7,693
Minority Interests
  -   -   -   -   -
Total liabilities equity
  21,223   22,682   24,766   26,075   27,787

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  3,440   3,610   3,777   3,930   3,792
Depreciation (total)
  545   -   -   -   -
Operating Result
  1,102   1,170   1,248   1,196   1,273
Interest Income
  -350   -382   -395   -   -
Income Before Taxes
  787   833   924   1,640   1,008
Income Taxes
  222   212   215   377   188
Minority Interests Profit
  2   -   -   -   -
Net Income
  567   621   709   1,263   820

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  3.1600   3.4400   3.9100   6.9600   4.5100
Dividend per Share
  1.8200   2.0000   2.2000   2.4100   2.6200

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,386   1,383   1,426   1,441   1,108
Cash Flow from Investing Activities
  -2,036   -1,945   -2,061   -1,536   -2,127
Cash Flow from Financing
  726   494   1,120   -345   1,000
Decrease / Increase in Cash
  76   -68   485   -440   -19
Employees
  7,100   6,800   7,000   6,400   6,500