2024-05-03  10:10:00 PM Chg. +0.24 Volume Bid10:36:33 AM Ask10:36:33 AM Market Capitalization Dividend Y. P/E Ratio
51.40USD +0.47% 3.74 mill.
Turnover: 152.96 mill.
50.65Bid Size: 100 52.35Ask Size: 100 43.08 bill.USD 5.19% 22.45

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
  54,560   69,082   57,848   59,774   63,460
Intangible Assets
  670   791   765   784   868
Long-Term Investments
  6,560   8,217   10,238   11,276   9,359
Fixed Assets
  72,753   97,712   89,014   92,331   94,350
Inventories
  1,418   1,742   -   -   -
Accounts Receivable
  2,080   2,645   2,507   2,568   3,357
Cash and Cash Equivalents
  268   166   172   283   153
Current Assets
  5,161   6,088   6,886   7,269   9,850
Total Assets
  77,914   103,800   95,900   99,600   104,200

 

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
  914   1,115   944   1,197   1,825
Long-term debt
  31,144   33,824   33,957   37,426   38,914
Liabilities to Banks
  3,697   3,162   2,162   841   -
Provisions
  5,116   6,277   -   -   -
Liabilities
  55,866   69,767   69,439   72,292   76,319
Share Capital
  12,588   23,824   21,258   21,610   23,605
Total Equity
  22,048   34,033   26,461   27,308   27,881
Minority Interests
  1,941   2,039   344   0.0000   0.0000
Total liabilities equity
  77,914   103,800   95,900   99,600   104,200

 

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
  13,366   16,572   14,172   13,964   17,174
Depreciation (total)
  2,000   2,655   2,332   2,478   2,830
Operating Result
  3,601   2,514   2,055   3,019   1,596
Interest Income
  1,493   1,773   1,377   1,354   966
Income Before Taxes
  3,129   1,727   1,411   3,098   1,053
Income Taxes
  580   351   83   425   68
Minority Interests Profit
  102   18   -149   26   0.0000
Net Income
  2,447   1,358   -401   3,288   994

 

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
  3.7400   1.6600   -0.5600   3.9800   1.0900
Dividend per Share
  3.3400   3.6700   3.4500   2.5200   2.6700

 

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
  4,773   5,204   5,227   4,037   3,700
Cash Flow from Investing Activities
  -2,358   -4,622   -2,916   -6,247   -6,746
Cash Flow from Financing
  -2,209   -704   -2,333   2,371   2,979
Decrease / Increase in Cash
  206   -122   -22   161   -67
Employees
  21,300   19,100   17,300   17,100   -