2024-04-25  10:10:00 PM Chg. +0.27 Volume Bid1:58:06 PM Ask1:58:06 PM Market Capitalization Dividend Y. P/E Ratio
38.57USD +0.70% 3.29 mill.
Turnover: 101.94 mill.
36.58Bid Size: 100 38.83Ask Size: 100 22.2 bill.USD 4.15% 20.09

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  31,650   33,294   34,744   36,285   38,412
Intangible Assets
  80   73   0.0000   -   -
Long-Term Investments
  1,451   605   655   622   663
Fixed Assets
  39,857   40,750   42,195   43,693   46,199
Inventories
  281   317   260   421   512
Accounts Receivable
  1,091   1,203   1,033   1,318   1,318
Cash and Cash Equivalents
  627   1,734   1,462   160   137
Current Assets
  2,444   3,714   3,237   2,415   2,568
Total Assets
  42,301   44,464   45,432   46,108   48,767

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  918   827   943   1,503   1,362
Long-term debt
  19,618   22,131   22,248   21,203   22,885
Liabilities to Banks
  1,000   2,200   0.0000   -   -
Provisions
  -   -   -   -   -
Liabilities
  35,326   37,227   36,757   35,465   37,851
Share Capital
  54   54   57   57   57
Total Equity
  6,975   7,237   8,675   10,643   10,916
Minority Interests
  -   -   -   477   479
Total liabilities equity
  42,301   44,464   45,432   46,108   48,767

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  11,035   10,790   11,132   12,459   12,870
Depreciation (total)
  1,217   1,199   1,601   1,317   -
Operating Result
  2,510   2,162   1,726   1,910   2,266
Interest Income
  -1,033   -1,065   -1,141   -1,039   -1,124
Income Before Taxes
  1,117   1,129   1,559   1,439   1,464
Income Taxes
  213   126   320   1,000   267
Minority Interests Profit
  -   -   -   33   74
Net Income
  908   1,079   1,283   406   1,102

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  1.7000   1.9900   2.3500   0.7100   1.9200
Dividend per Share
  1.5300   1.5600   1.5600   1.5600   1.6000

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,467   1,423   2,811   2,683   1,387
Cash Flow from Investing Activities
  -2,873   -2,908   -2,559   -3,076   -3,652
Cash Flow from Financing
  656   2,607   -542   -912   2,238
Decrease / Increase in Cash
  250   1,122   -290   -1,305   -27
Employees
  12,316   12,153   12,395   -   -