2024-05-03  10:10:00 PM Chg. +1.34 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
120.28USD +1.13% 1.7 mill.
Turnover: 132.12 mill.
117.05Bid Size: 100 125.33Ask Size: 100 11.75 bill.USD - 20.01

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
  6,993   6,878   6,692   6,427   6,462
Intangible Assets
  1,731   1,602   1,600   1,497   1,424
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  17,773   18,270   19,959   20,504   21,175
Inventories
  305   310   368   384   405
Accounts Receivable
  2,595   2,743   2,690   2,770   2,943
Cash and Cash Equivalents
  411   262   2,446   2,364   858
Current Assets
  4,636   5,081   7,147   7,075   5,981
Total Assets
  22,409   23,351   27,106   27,579   27,156

 

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
  1,207   1,204   1,207   1,300   1,504
Long-term debt
  14,644   14,580   15,574   15,511   14,934
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  36   27   29   36   -
Liabilities
  21,722   22,868   26,169   25,525   24,697
Share Capital
  7   7   7   8   8
Total Equity
  687   483   937   2,054   2,459
Minority Interests
  806   854   909   1,026   1,317
Total liabilities equity
  22,409   23,351   27,106   27,579   27,156

 

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
  18,313   18,479   17,640   19,485   19,174
Depreciation (total)
  802   850   857   855   841
Operating Result
  1,647   1,513   1,989   2,871   2,333
Interest Income
  -1,004   -985   -1,003   -923   -890
Income Before Taxes
  639   296   671   1,888   1,344
Income Taxes
  -176   -153   97   -411   -344
Minority Interests Profit
  355   386   369   562   590
Net Income
  111   -232   399   914   411

 

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
  1.0900   -2.2400   3.8000   8.5500   3.8400
Dividend per Share
  -   -   -   -   -

 

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
  1,049   1,233   3,407   1,568   1,083
Cash Flow from Investing Activities
  -115   -619   -1,608   -714   -808
Cash Flow from Financing
  -1,134   -763   385   -936   -1,781
Decrease / Increase in Cash
  -200   -149   2,184   -82   -1,506
Employees
  115,500   113,600   110,000   101,100   -