11/6/2024  5:42:37 PM Chg. -1.2200 Volume Bid9:19:31 PM Ask9:19:31 PM Market Capitalization Dividend Y. P/E Ratio
52.7200EUR -2.26% 356
Turnover: 19,407.2200
53.3200Bid Size: 210 53.3600Ask Size: 210 104.08 bill.EUR - -

Assets

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Property and Equipment
  25,910   27,544   26,419   26,678   26,671
Intangible Assets
  44,831   42,452   41,527   40,430   40,209
Long-Term Investments
  291   132   138   161   175
Fixed Assets
  213,822   207,834   199,891   193,678   189,757
Inventories
  4,234   4,427   4,482   5,399   6,612
Accounts Receivable
  6,375   6,187   4,833   5,046   5,330
Cash and Cash Equivalents
  7,074   7,238   15,252   12,097   9,973
Current Assets
  18,281   28,814   26,519   23,949   23,186
Total Assets
  232,103   236,648   226,410   217,627   212,943

 

Liabilities

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Accounts Payable
  22,568   22,864   22,965   25,434   26,349
Long-term debt
  105,584   97,564   95,478   87,469   79,064
Liabilities to Banks
  105,698   97,632   95,483   -   -
Provisions
  15,083   13,735   13,390   12,809   12,390
Liabilities
  160,199   152,095   148,059   138,288   128,665
Share Capital
  1,736   1,736   1,736   -   -
Total Equity
  64,486   75,722   68,024   68,669   73,398
Minority Interests
  7,418   8,831   10,327   10,671   10,880
Total liabilities equity
  232,103   236,648   226,410   217,627   212,943

 

Income Statement

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Revenues
  54,619   52,329   46,881   54,304   57,786
Depreciation (total)
  -   -   -   4,771   5,074
Operating Result
  17,106   16,421   12,723   14,438   14,768
Interest Income
  -   -   -   -4,803   -4,646
Income Before Taxes
  8,530   12,776   2,079   8,463   9,524
Income Taxes
  -2,839   -2,786   -1,932   2,350   1,928
Minority Interests Profit
  -1,323   -1,243   -797   -1,444   -1,628
Net Income
  4,368   9,171   1,405   4,670   5,969

 

Per Share

2018
IFRS
in USD
2019
IFRS
in USD
2020
IFRS
in USD
2021
IFRS
in USD
2022
IFRS
in USD
Earnings per Share
  2.2100   4.6200   0.7000   2.3300   2.9700
Dividend per Share
  1.8000   1.8000   0.5000   0.5000   0.7500

 

Cash Flow

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Cash Flow from Operating Activities
  14,663   13,396   10,891   14,799   13,298
Cash Flow from Investing Activities
  -3,965   -5,073   6,336   -5,878   -4,620
Cash Flow from Financing
  -13,945   -8,512   -8,475   -11,598   -10,620
Decrease / Increase in Cash
  -3,247   -189   8,752   -   -
Employees
  175,000   170,000   163,695   169,000   167,000