2024-05-07  10:10:00 PM Chg. +0.05 Volume Bid10:02:57 AM Ask10:02:57 AM Market Capitalization Dividend Y. P/E Ratio
39.11USD +0.13% 8.73 mill.
Turnover: 291.17 mill.
38.65Bid Size: 100 39.65Ask Size: 100 47.67 bill.USD 4.58% 14.98

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
  29,200   28,929   29,258   30,889   34,311
Intangible Assets
  7,959   7,444   7,402   7,363   7,593
Long-Term Investments
  6,235   5,159   5,127   5,065   4,637
Fixed Assets
  44,460   42,736   43,063   44,636   48,114
Inventories
  125   136   379   320   274
Accounts Receivable
  996   999   1,978   2,723   1,655
Cash and Cash Equivalents
  289   142   1,680   152   2,150
Current Assets
  1,580   1,429   4,549   3,797   4,513
Total Assets
  46,040   44,165   47,612   48,433   52,627

 

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
  552   482   1,746   2,327   1,379
Long-term debt
  20,148   21,451   21,650   21,927   23,376
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  3,058   2,867   3,654   -   -
Liabilities
  29,676   29,582   33,511   34,388   37,736
Share Capital
  1,247   1,248   1,250   1,253   1,256
Total Equity
  16,364   14,583   14,101   14,045   14,891
Minority Interests
  3,001   2,814   2,678   2,560   2,489
Total liabilities equity
  46,040   44,165   47,612   48,433   52,627

 

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
  8,201   7,719   10,627   10,965   10,907
Depreciation (total)
  1,714   1,721   1,842   2,009   2,071
Operating Result
  1,921   2,202   2,631   3,018   4,311
Interest Income
  -1,186   -1,172   -1,179   -1,147   -
Income Before Taxes
  1,064   277   2,073   2,542   4,405
Income Taxes
  335   79   511   425   1,005
Minority Interests Profit
  -136   -13   45   68   124
Net Income
  847   208   1,514   2,046   3,176

 

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
  0.7000   0.1700   1.2500   1.6800   2.6100
Dividend per Share
  1.5200   1.6000   1.6400   1.7000   1.7900

 

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
  3,693   3,496   3,945   4,889   5,938
Cash Flow from Investing Activities
  -2,827   -1,558   -1,465   -3,375   -3,891
Cash Flow from Financing
  -745   -2,085   -942   -3,042   -49
Decrease / Increase in Cash
  121   -147   1,538   -1,528   1,998
Employees
  4,812   4,739   4,783   -   -