2024-05-03  9:59:59 PM Chg. -1.00 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
12.89USD -7.20% 2.09 mill.
Turnover: 28.75 mill.
-Bid Size: - -Ask Size: - 8.98 bill.USD 3.03% -

Assets

2019
IFRS
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
  2,085   1,994   1,736   1,762   1,666
Intangible Assets
  2,993   2,826   2,772   2,694   2,589
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  37,617   38,884   41,944   44,659   40,840
Inventories
  2,876   1,757   1,504   -   -
Accounts Receivable
  7,206   7,017   6,984   7,412   7,115
Cash and Cash Equivalents
  632   2,984   6,267   2,885   2,460
Current Assets
  11,902   13,779   16,676   13,734   12,703
Total Assets
  49,519   52,663   58,620   58,393   53,543

 

Liabilities

2019
IFRS
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
  667   571   800   1,403   1,100
Long-term debt
  18,002   19,717   17,698   15,607   14,601
Liabilities to Banks
  4,240   3,322   3,403   -   -
Provisions
  500   778   1,063   -   -
Liabilities
  36,230   36,607   35,650   34,787   30,493
Share Capital
  1   1   1   1   1
Total Equity
  13,289   16,056   22,970   23,606   23,050
Minority Interests
  82   685   568   570   524
Total liabilities equity
  49,519   52,663   58,620   58,393   53,543

 

Income Statement

2019
IFRS
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
  27,812   25,285   28,586   30,154   29,652
Depreciation (total)
  443   430   390   405   418
Operating Result
  4,273   4,139   6,297   2,342   -451
Interest Income
  -962   -1,031   -986   -931   -920
Income Before Taxes
  3,345   3,147   5,206   1,266   -1,253
Income Taxes
  9   -535   -646   227   361
Minority Interests Profit
  -31   -279   -88   -110   -32
Net Income
  3,308   2,422   4,543   1,104   -608

 

Per Share

2019
IFRS
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
  5.3800   3.9300   7.0200   1.6100   -1.0200
Dividend per Share
  0.7800   0.9600   0.9600   0.9600   0.3900

 

Cash Flow

2019
IFRS
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
  1,230   2,294   953   219   475
Cash Flow from Investing Activities
  -155   56   2,395   -526   942
Cash Flow from Financing
  -1,216   -90   -152   -2,981   -1,841
Decrease / Increase in Cash
  -142   2,285   3,148   -3,382   -425
Employees
  23,990   22,109   22,965   -   -