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

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  7,030   6,993   6,878   6,692   6,427
Intangible Assets
  1,766   1,731   1,602   1,600   1,497
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  17,812   17,773   18,270   19,959   20,504
Inventories
  289   305   310   368   384
Accounts Receivable
  2,616   2,595   2,743   2,690   2,770
Cash and Cash Equivalents
  611   411   262   2,446   2,364
Current Assets
  5,573   4,636   5,081   7,147   7,075
Total Assets
  23,385   22,409   23,351   27,106   27,579

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  1,175   1,207   1,204   1,207   1,300
Long-term debt
  14,791   14,644   14,580   15,574   15,511
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  36   36   27   29   36
Liabilities
  22,846   21,722   22,868   26,169   25,525
Share Capital
  7   7   7   7   8
Total Equity
  539   687   483   937   2,054
Minority Interests
  686   806   854   909   1,026
Total liabilities equity
  23,385   22,409   23,351   27,106   27,579

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  19,179   18,313   18,479   17,640   19,485
Depreciation (total)
  870   802   850   857   855
Operating Result
  1,113   1,647   1,513   1,989   2,871
Interest Income
  -1,028   -1,004   -985   -1,003   -923
Income Before Taxes
  -101   639   296   671   1,888
Income Taxes
  -219   -176   -153   97   -411
Minority Interests Profit
  384   355   386   369   562
Net Income
  -704   111   -232   399   914

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  -7.0000   1.0900   -2.2400   3.8000   8.5500
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,200   1,049   1,233   3,407   1,568
Cash Flow from Investing Activities
  21   -115   -619   -1,608   -714
Cash Flow from Financing
  -1,326   -1,134   -763   385   -936
Decrease / Increase in Cash
  -105   -200   -149   2,184   -82
Employees
  125,820   115,500   113,600   110,000   101,100