2024-04-22  9:59:58 PM Chg. +0.99 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
65.32USD +1.54% 419,131
Turnover: 27.22 mill.
-Bid Size: - -Ask Size: - 134.04 bill.USD 2.86% 18.09

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
  82,010   91,803   99,348   111,059   125,776
Intangible Assets
  417   558   606   -   -
Long-Term Investments
  7,453   5,728   6,159   6,582   6,156
Fixed Assets
  110,283   120,302   131,624   145,445   162,128
Inventories
  1,328   1,552   1,561   1,934   2,106
Accounts Receivable
  2,807   2,974   4,108   5,093   4,553
Cash and Cash Equivalents
  600   1,105   639   1,601   2,690
Current Assets
  7,408   7,382   9,288   13,490   15,361
Total Assets
  117,691   127,684   140,912   158,935   177,489

 

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
  3,631   4,615   6,935   8,312   8,504
Long-term debt
  37,543   41,944   50,960   55,256   61,405
Liabilities to Banks
  3,379   2,750   3,095   -   -
Provisions
  8,361   8,020   8,310   -   -
Liabilities
  76,331   82,755   95,488   110,609   119,721
Share Capital
  20   20   20   20   21
Total Equity
  41,360   44,929   45,424   48,326   57,768
Minority Interests
  4,355   8,416   8,222   9,097   10,300
Total liabilities equity
  117,691   127,684   140,912   158,935   177,489

 

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
  19,204   17,997   17,069   20,956   28,114
Depreciation (total)
  4,216   4,052   3,924   4,503   5,879
Operating Result
  5,353   5,116   2,913   4,081   10,237
Interest Income
  -2,195   -1,912   -1,270   585   3,324
Income Before Taxes
  3,836   2,413   3,175   3,832   7,288
Income Taxes
  448   44   348   586   1,006
Minority Interests Profit
  381   550   746   901   1,028
Net Income
  3,769   2,919   3,573   4,147   7,310

 

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
  1.9550   1.4900   1.8200   2.1000   3.6100
Dividend per Share
  1.2500   1.4000   1.5400   1.7000   1.8700

 

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
  8,155   7,983   7,553   8,262   11,301
Cash Flow from Investing Activities
  -16,177   -13,699   -13,591   -18,359   -23,467
Cash Flow from Financing
  3,873   6,174   5,807   12,229   12,149
Decrease / Increase in Cash
  -4,145   438   -230   2,125   -21
Employees
  13,900   14,000   9,700   -   -