2024-04-19  10:10:00 PM Chg. +2.00 Volume Bid11:12:14 PM Ask11:12:14 PM Market Capitalization Dividend Y. P/E Ratio
207.07USD +0.98% 1.35 mill.
Turnover: 183.99 mill.
203.80Bid Size: 100 211.14Ask Size: 100 83.16 bill.USD 1.35% 36.39

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
  12,893   14,148   14,419   15,719   16,968
Intangible Assets
  521   1,024   898   827   759
Long-Term Investments
  483   426   432   578   606
Fixed Assets
  21,534   25,805   26,028   27,816   29,019
Inventories
  106   124   135   164   173
Accounts Receivable
  2,319   2,097   2,278   2,461   2,633
Cash and Cash Equivalents
  3,561   553   118   351   458
Current Assets
  6,209   3,540   3,069   3,551   3,804
Total Assets
  27,743   29,345   29,097   31,367   32,823

 

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
  1,065   1,121   1,375   1,766   1,709
Long-term debt
  13,280   13,259   12,697   14,570   15,895
Liabilities to Banks
  -   -   -   -   -
Provisions
  2,734   3,148   3,122   -   -
Liabilities
  20,673   21,891   21,971   24,503   25,927
Share Capital
  6   6   6   6   6
Total Equity
  7,070   7,454   7,126   6,864   6,896
Minority Interests
  2   2   2   15   -7
Total liabilities equity
  27,743   29,345   29,097   31,367   32,823

 

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
  15,455   15,218   17,931   19,698   20,426
Depreciation (total)
  1,574   1,671   1,999   2,038   2,071
Operating Result
  2,706   2,434   2,965   3,365   3,575
Interest Income
  -411   -425   -365   -378   -500
Income Before Taxes
  2,105   1,893   2,349   2,918   3,021
Income Taxes
  434   397   532   678   745
Minority Interests Profit
  1   0.0000   1   2   -28
Net Income
  1,670   1,496   1,816   2,238   2,304

 

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
  3.9300   3.5400   4.3200   5.4200   5.6900
Dividend per Share
  2.0500   2.1800   2.3000   2.6000   2.8000

 

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
  3,874   3,403   4,338   4,536   4,719
Cash Flow from Investing Activities
  -2,376   -4,847   -1,894   -3,063   -3,091
Cash Flow from Financing
  1,964   -1,559   -2,900   -1,216   -1,524
Decrease / Increase in Cash
  3,464   -2,999   -454   251   107
Employees
  44,900   48,250   48,500   -   -