2024-04-26  10:10:00 PM Chg. -3.52 Volume Bid10:00:06 AM Ask10:00:06 AM Market Capitalization Dividend Y. P/E Ratio
197.95USD -1.75% 1.78 mill.
Turnover: 223.76 mill.
172.62Bid Size: 100 201.99Ask Size: 400 97.53 bill.USD 1.31% 26.05

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
  858   856   847   871   882
Intangible Assets
  2,774   2,699   2,810   2,537   2,630
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  24,289   24,894   26,124   25,155   26,282
Inventories
  -   -   -   -   -
Accounts Receivable
  5,236   5,326   5,586   5,852   6,418
Cash and Cash Equivalents
  1,155   2,089   1,752   1,442   3,358
Current Assets
  7,068   8,155   8,264   8,299   21,748
Total Assets
  31,357   33,049   34,388   33,454   48,030

 

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
  2,746   3,050   3,165   3,278   3,403
Long-term debt
  10,741   10,796   10,933   11,227   11,844
Liabilities to Banks
  1,215   517   17   -   -
Provisions
  -   -   -   -   -
Liabilities
  23,414   23,789   23,166   22,705   35,660
Share Capital
  561   561   561   561   561
Total Equity
  7,943   9,260   11,222   10,749   12,370
Minority Interests
  150   156   213   229   179
Total liabilities equity
  31,357   33,049   34,388   33,454   48,030

 

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
  16,652   17,224   19,820   20,720   22,736
Depreciation (total)
  647   741   747   719   713
Operating Result
  2,677   3,066   4,312   4,280   5,282
Interest Income
  -485   -508   -442   -454   -500
Income Before Taxes
  2,439   2,793   4,208   4,082   5,026
Income Taxes
  666   747   1,034   995   1,224
Minority Interests Profit
  31   30   31   37   46
Net Income
  1,742   2,016   3,143   3,050   3,756

 

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
  3.4400   3.9800   6.2000   6.1100   7.6000
Dividend per Share
  1.7400   1.8400   2.0000   2.2500   2.6000

 

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
  2,361   3,382   3,516   3,465   4,258
Cash Flow from Investing Activities
  -5,671   -814   -1,164   -850   -1,417
Cash Flow from Financing
  3,306   -1,880   -1,297   -1,046   -1,119
Decrease / Increase in Cash
  89   934   700   728   2,050
Employees
  76,000   76,000   83,000   -   -