2024-04-23  6:55:44 PM Chg. +0.35 Volume Bid6:55:56 PM Ask6:55:56 PM Market Capitalization Dividend Y. P/E Ratio
73.33USD +0.48% 2.77 mill.
Turnover: 168.75 mill.
73.33Bid Size: 100 73.34Ask Size: 400 79.91 bill.USD 3.80% 20.12

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
  83,080   87,634   91,108   94,570   99,844
Intangible Assets
  536   487   445   406   368
Long-Term Investments
  10,334   10,386   10,202   9,757   9,986
Fixed Assets
  108,883   114,318   118,569   124,475   128,899
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  1,975   1,065   1,798   1,917   748
Current Assets
  9,817   8,617   8,965   10,416   10,432
Total Assets
  118,700   122,935   127,534   134,891   139,331

 

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
  2,115   2,312   2,169   3,525   2,898
Long-term debt
  41,798   45,073   50,120   50,656   57,210
Liabilities to Banks
  2,989   3,507   2,157   -   -
Provisions
  -   -   -   -   -
Liabilities
  86,941   90,701   95,258   100,359   104,106
Share Capital
  5,257   5,268   5,279   5,417   5,423
Total Equity
  31,759   32,234   32,276   34,532   35,225
Minority Interests
  4,254   4,262   4,402   4,124   3,781
Total liabilities equity
  118,700   122,935   127,534   134,891   139,331

 

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
  21,419   20,375   23,113   29,279   25,253
Depreciation (total)
  -   -   -   -   -
Operating Result
  7,736   4,885   3,698   5,370   5,826
Interest Income
  -1,736   -1,821   -1,837   -2,022   -2,446
Income Before Taxes
  6,542   3,496   2,576   4,223   4,345
Income Taxes
  1,798   393   267   795   496
Minority Interests Profit
  -10   -31   -99   -107   -127
Net Income
  4,739   3,119   2,393   3,524   3,976

 

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
  4.5300   2.9500   2.2600   3.2800   3.6400
Dividend per Share
  2.4600   2.5400   2.6200   2.7000   2.7800

 

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
  5,781   6,696   6,169   6,302   7,553
Cash Flow from Investing Activities
  -3,392   -7,030   -7,353   -8,430   -9,668
Cash Flow from Financing
  -1,930   -576   1,945   2,336   999
Decrease / Increase in Cash
  459   -910   761   208   -1,116
Employees
  27,943   27,700   27,300   -   -