2024-05-21  9:59:57 PM Chg. +0.08 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
12.10USD +0.62% 142,056
Turnover: 1.72 mill.
-Bid Size: - -Ask Size: - 8.46 bill.USD 3.22% -

Assets

2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  1,280   1,209   2,085   1,994   1,736
Intangible Assets
  2,666   2,638   2,993   2,826   2,772
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  14,570   15,107   37,617   38,884   41,944
Inventories
  1,828   1,988   2,876   1,757   1,504
Accounts Receivable
  3,697   4,041   7,206   7,017   6,984
Cash and Cash Equivalents
  285   322   632   2,984   6,267
Current Assets
  6,273   6,752   11,902   13,779   16,676
Total Assets
  20,843   21,859   49,519   52,663   58,620

 

Liabilities

2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  231   201   667   571   800
Long-term debt
  9,464   9,465   18,002   19,717   17,698
Liabilities to Banks
  -   4,428   4,240   3,322   3,403
Provisions
  -   656   500   778   1,063
Liabilities
  18,865   19,055   36,230   36,607   35,650
Share Capital
  1   1   1   1   1
Total Equity
  1,978   2,804   13,289   16,056   22,970
Minority Interests
  -   -   82   685   568
Total liabilities equity
  20,843   21,859   49,519   52,663   58,620

 

Income Statement

2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  13,692   14,514   27,812   25,285   28,586
Depreciation (total)
  223   223   443   430   390
Operating Result
  2,423   2,768   4,273   4,139   6,297
Interest Income
  -457   -467   -962   -1,031   -986
Income Before Taxes
  -   4,124   3,345   3,147   5,206
Income Taxes
  -633   -273   9   -535   -646
Minority Interests Profit
  -   -   -31   -279   -88
Net Income
  357   1,960   3,308   2,422   4,543

 

Per Share

2017
IFRS
in USD
2018
IFRS
in USD
2019
IFRS
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  0.8900   5.2000   5.3800   3.9300   7.0200
Dividend per Share
  0.7200   0.7200   0.7800   0.9600   0.9600

 

Cash Flow

2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  887   1,426   1,230   2,294   953
Cash Flow from Investing Activities
  -547   -348   -155   56   2,395
Cash Flow from Financing
  -677   -921   -1,216   -90   -152
Decrease / Increase in Cash
  -337   157   -142   2,285   3,148
Employees
  -   -   23,990   22,109   22,965