2024-04-25  5:59:10 PM Chg. -1.23 Volume Bid6:00:00 PM Ask6:00:00 PM Market Capitalization Dividend Y. P/E Ratio
97.03USD -1.25% 270,446
Turnover: 16.28 mill.
97.01Bid Size: 100 97.15Ask Size: 400 9.68 bill.USD - 16.11

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
  6,878   6,692   6,427   6,462   6,236
Intangible Assets
  1,602   1,600   1,497   1,424   1,368
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  18,270   19,959   20,504   21,175   21,145
Inventories
  310   368   384   405   411
Accounts Receivable
  2,743   2,690   2,770   2,943   2,914
Cash and Cash Equivalents
  262   2,446   2,364   858   1,228
Current Assets
  5,081   7,147   7,075   5,981   7,167
Total Assets
  23,351   27,106   27,579   27,156   28,312

 

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
  1,204   1,207   1,300   1,504   1,408
Long-term debt
  14,580   15,574   15,511   14,934   14,882
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  27   29   36   -   -
Liabilities
  22,868   26,169   25,525   24,697   25,195
Share Capital
  7   7   8   8   8
Total Equity
  483   937   2,054   2,459   3,117
Minority Interests
  854   909   1,026   1,317   1,509
Total liabilities equity
  23,351   27,106   27,579   27,156   28,312

 

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
  18,479   17,640   19,485   19,174   20,548
Depreciation (total)
  850   857   855   841   870
Operating Result
  1,513   1,989   2,871   2,333   2,510
Interest Income
  -985   -1,003   -923   -890   -901
Income Before Taxes
  296   671   1,888   1,344   1,617
Income Taxes
  -153   97   -411   -344   -306
Minority Interests Profit
  386   369   562   590   700
Net Income
  -232   399   914   411   611

 

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
  -2.2400   3.8000   8.5500   3.8400   6.0100
Dividend per Share
  -   -   -   -   -

 

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
  1,233   3,407   1,568   1,083   2,374
Cash Flow from Investing Activities
  -619   -1,608   -714   -808   -969
Cash Flow from Financing
  -763   385   -936   -1,781   -1,035
Decrease / Increase in Cash
  -149   2,184   -82   -1,506   370
Employees
  113,600   110,000   101,100   -   -