2024-04-19  4:32:39 PM Chg. +0.24 Volume Bid4:33:10 PM Ask4:33:10 PM Market Capitalization Dividend Y. P/E Ratio
26.87USD +0.88% 16,640
Turnover: 446,640.36
26.86Bid Size: 200 26.87Ask Size: 626 19.78 bill.USD 3.58% 26.81

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
  33,092   34,458   36,482   38,892   25,470
Intangible Assets
  697   716   742   764   343
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  39,185   40,964   42,913   45,348   28,216
Inventories
  320   303   332   361   322
Accounts Receivable
  681   663   687   790   583
Cash and Cash Equivalents
  485   621   815   708   3,571
Current Assets
  2,294   2,432   2,767   2,768   5,007
Total Assets
  41,479   43,396   45,680   48,116   33,223

 

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
  924   989   956   965   679
Long-term debt
  19,847   20,069   20,721   21,553   10,666
Liabilities to Banks
  847   831   872   922   69
Provisions
  2,557   2,918   3,203   3,647   3,247
Liabilities
  30,718   31,739   32,689   34,743   19,500
Share Capital
  7   7   8   8   8
Total Equity
  10,761   11,657   12,991   13,373   13,723
Minority Interests
  -   -   -   -   -
Total liabilities equity
  41,479   43,396   45,680   48,116   33,223

 

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
  7,447   7,785   7,769   7,607   5,783
Depreciation (total)
  1,008   1,094   1,199   1,287   1,082
Operating Result
  3,068   2,852   2,840   2,803   1,424
Interest Income
  901   963   994   1,001   918
Income Before Taxes
  1,912   2,285   2,155   1,971   521
Income Taxes
  784   458   409   502   503
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,128   1,827   1,746   1,469   -1,480

 

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
  1.6400   2.5900   2.3900   1.9100   -1.9300
Dividend per Share
  1.5800   1.6400   1.6500   1.6600   1.6600

 

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
  2,461   2,821   2,427   2,746   2,270
Cash Flow from Investing Activities
  -3,156   -3,361   -3,080   -3,258   7,957
Cash Flow from Financing
  824   690   836   386   -7,390
Decrease / Increase in Cash
  144   132   193   -109   3,129
Employees
  19,633   18,414   19,251   18,010   12,495