11/28/2022  10:10:00 PM Chg. -0.84 Volume Bid11:32:20 PM Ask10:25:51 PM Market Capitalization Dividend Y. P/E Ratio
63.39USD -1.31% 2.61 mill.
Turnover: 126.48 mill.
63.05Bid Size: 100 63.60Ask Size: 100 24.21 bill.USD 4.24% 31.70

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
  39,050   41,348   44,285   47,839   50,700
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  -   -   -   -   -
Inventories
  242   282   364   405   420
Accounts Receivable
  717   730   788   1,130   1,398
Cash and Cash Equivalents
  1,091   144   68   87   390
Current Assets
  3,729   3,359   3,560   5,061   5,491
Total Assets
  52,580   56,715   64,382   69,372   74,745

 

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
  1,503   1,511   1,752   1,980   2,002
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  2,393   720   550   2,398   2,354
Provisions
  4,567   4,576   5,078   5,368   5,740
Liabilities
  38,695   44,063   48,886   53,423   56,956
Share Capital
  2,526   2,545   4,990   5,962   6,071
Total Equity
  11,671   10,459   13,303   14,048   15,888
Minority Interests
  19   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  52,580   56,715   64,382   69,372   74,745

 

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
  12,320   12,657   12,347   13,578   14,905
Depreciation (total)
  2,041   1,871   1,730   1,967   2,218
Operating Result
  1,493   -552   1,775   1,217   1,477
Interest Income
  -493   -734   -841   -902   -925
Income Before Taxes
  949   -1,089   1,127   566   789
Income Taxes
  281   -739   -278   -305   -136
Minority Interests Profit
  -21   -14   0.0000   0.0000   0.0000
Net Income
  647   -330   1,405   871   925

 

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
  1.7300   -1.3000   3.7800   1.9800   2.0000
Dividend per Share
  2.2325   2.4275   2.4750   2.5750   2.6875

 

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
  3,587   3,177   -307   1,263   11
Cash Flow from Investing Activities
  -3,599   -4,239   -4,678   -4,971   -5,151
Cash Flow from Financing
  1,007   82   4,903   3,727   5,445
Decrease / Increase in Cash
  995   -980   -82   19   305
Employees
  12,521   12,574   12,937   13,351   13,003