06/11/2024  17:42:37 Chg. -1.2200 Volume Bid21:59:58 Ask21:59:58 Market Capitalization Dividend Y. P/E Ratio
52.7200EUR -2.26% 356
Turnover: 19,407.2200
53.4200Bid Size: 210 53.4400Ask Size: 210 104.08 bill.EUR - -

Assets

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Property and Equipment
  27,544   26,419   26,678   26,671   26,818
Intangible Assets
  42,452   41,527   40,430   40,209   41,286
Long-Term Investments
  132   138   161   175   5,050
Fixed Assets
  207,834   199,891   193,678   189,757   195,973
Inventories
  4,427   4,482   5,399   6,612   5,583
Accounts Receivable
  6,187   4,833   5,046   5,330   6,024
Cash and Cash Equivalents
  7,238   15,252   12,097   9,973   10,332
Current Assets
  28,814   26,519   23,949   23,186   23,367
Total Assets
  236,648   226,410   217,627   212,943   219,340

 

Liabilities

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Accounts Payable
  22,864   22,965   25,434   26,349   25,981
Long-term debt
  97,564   95,478   87,469   79,064   74,163
Liabilities to Banks
  97,632   95,483   -   -   -
Provisions
  13,735   13,390   12,809   12,390   12,463
Liabilities
  152,095   148,059   138,288   128,665   126,664
Share Capital
  1,736   1,736   -   -   -
Total Equity
  75,722   68,024   68,669   73,398   81,848
Minority Interests
  8,831   10,327   10,671   10,880   10,828
Total liabilities equity
  236,648   226,410   217,627   212,943   219,340

 

Income Statement

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Revenues
  52,329   46,881   54,304   57,786   59,380
Depreciation (total)
  -   -   4,771   5,074   5,385
Operating Result
  16,421   12,723   14,438   14,768   13,966
Interest Income
  -   -   -4,803   -4,646   -5,033
Income Before Taxes
  12,776   2,079   8,463   9,524   9,124
Income Taxes
  -2,786   -1,932   2,350   1,928   2,234
Minority Interests Profit
  -1,243   -797   -1,444   -1,628   1,550
Net Income
  9,171   1,405   4,670   5,969   5,341

 

Per Share

2019
IFRS
in USD
2020
IFRS
in USD
2021
IFRS
in USD
2022
IFRS
in USD
2023
IFRS
in USD
Earnings per Share
  4.6200   0.7000   2.3300   2.9700   2.6500
Dividend per Share
  1.8000   0.5000   0.5000   0.7500   0.8200

 

Cash Flow

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Cash Flow from Operating Activities
  13,396   10,891   14,799   13,298   13,265
Cash Flow from Investing Activities
  -5,073   6,336   -5,878   -4,620   -4,354
Cash Flow from Financing
  -8,512   -8,475   -11,598   -10,620   -8,596
Decrease / Increase in Cash
  -189   8,752   -   -   -
Employees
  170,000   163,695   169,000   167,000   154,540