2024-04-16  7:26:34 PM Chg. -1.04 Volume Bid7:26:35 PM Ask7:26:35 PM Market Capitalization Dividend Y. P/E Ratio
67.07USD -1.52% 922,983
Turnover: 44.52 mill.
67.05Bid Size: 400 67.08Ask Size: 400 42.44 bill.USD 3.54% 13.96

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  36,796   36,452   40,003   43,894   47,782
Intangible Assets
  272   213   202   370   344
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  56,993   62,326   62,112   67,670   72,662
Inventories
  296   277   308   389   403
Accounts Receivable
  1,488   1,261   1,578   2,071   2,635
Cash and Cash Equivalents
  190   108   960   559   370
Current Assets
  3,645   3,339   4,511   4,375   5,912
Total Assets
  60,638   65,665   66,623   72,045   78,574

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  1,324   1,234   1,359   1,671   1,994
Long-term debt
  21,611   20,785   21,781   21,068   24,548
Liabilities to Banks
  2,746   515   551   563   -
Provisions
  2,595   2,598   2,871   3,477   -
Liabilities
  41,390   43,860   41,689   44,626   49,318
Share Capital
  11,080   14,960   14,106   23,724   24,320
Total Equity
  19,248   21,805   24,934   27,419   29,256
Minority Interests
  2,090   1,856   1,541   1,418   2,121
Total liabilities equity
  60,638   65,665   66,623   72,045   78,574

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  11,687   10,829   11,370   12,857   14,439
Depreciation (total)
  1,549   1,569   1,666   1,855   2,019
Operating Result
  -   -   -   -   -
Interest Income
  821   990   985   1,129   979
Income Before Taxes
  1,046   1,734   1,489   219   1,343
Income Taxes
  -96   -315   -249   -99   -556
Minority Interests Profit
  -76   -164   -172   -145   -146
Net Income
  924   2,055   3,764   1,254   2,094

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  1.7250   3.7000   6.4650   2.0150   3.3250
Dividend per Share
  1.7900   1.9350   2.0900   2.2000   2.2900

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  3,447   3,088   2,591   3,842   1,142
Cash Flow from Investing Activities
  -12,557   -4,593   553   -5,508   -5,039
Cash Flow from Financing
  9,006   1,475   -2,373   1,260   3,779
Decrease / Increase in Cash
  -118   -29   768   -404   -119
Employees
  16,823   13,969   14,706   15,390   -