2024-04-26  10:10:00 PM Chg. -0.77 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
120.78USD -0.63% 1.06 mill.
Turnover: 85.23 mill.
119.01Bid Size: 100 124.57Ask Size: 100 23.52 bill.USD 2.34% 24.65

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
  18,232   19,710   21,084   23,223   25,438
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  21,397   22,860   24,521   26,537   28,909
Inventories
  -   -   -   -   -
Accounts Receivable
  294   321   271   334   339
Cash and Cash Equivalents
  60   547   116   85   330
Current Assets
  1,285   1,906   1,554   1,250   1,389
Total Assets
  22,682   24,766   26,075   27,787   30,298

 

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
  203   189   235   254   294
Long-term debt
  8,639   9,329   10,341   10,926   11,715
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,806   1,770   1,600   2,486   -
Liabilities
  16,561   18,312   18,777   20,094   20,501
Share Capital
  2   2   2   2   2
Total Equity
  6,121   6,454   7,298   7,693   9,797
Minority Interests
  -   -   -   -   -
Total liabilities equity
  22,682   24,766   26,075   27,787   30,298

 

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
  3,610   3,777   3,930   3,792   4,234
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,170   1,248   1,196   1,273   1,504
Interest Income
  -382   -395   -   -   -
Income Before Taxes
  833   924   1,640   1,008   1,196
Income Taxes
  212   215   377   188   252
Minority Interests Profit
  -   -   -   -   -
Net Income
  621   709   1,263   820   944

 

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   3.9100   6.9600   4.5100   4.9000
Dividend per Share
  2.0000   2.2000   2.4100   2.6200   2.8300

 

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
  1,383   1,426   1,441   1,108   1,874
Cash Flow from Investing Activities
  -1,945   -2,061   -1,536   -2,127   -2,815
Cash Flow from Financing
  494   1,120   -345   1,000   1,188
Decrease / Increase in Cash
  -68   485   -440   -19   247
Employees
  6,800   7,000   6,400   6,500   -