2024-12-20  9:59:59 PM Chg. -1.19 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
351.56USD -0.34% 103,585
Turnover: 36.56 mill.
-Bid Size: - -Ask Size: - 49.98 bill.USD - 11.51

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
  34,591   34,357   34,310   36,039   39,520
Intangible Assets
  74,775   72,937   71,406   70,135   69,141
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  141,717   140,300   138,925   140,506   143,061
Inventories
  -   -   -   -   -
Accounts Receivable
  2,227   2,201   2,579   2,921   2,965
Cash and Cash Equivalents
  3,483   998   601   645   709
Current Assets
  6,471   3,906   3,566   4,017   4,132
Total Assets
  148,188   144,206   142,491   144,523   147,193

 

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
  -   -   -   -   -
Long-term debt
  75,578   81,744   88,564   96,093   95,777
Liabilities to Banks
  -   -   -   -   -
Provisions
  17,711   18,108   19,096   -   -
Liabilities
  109,377   113,925   124,335   131,974   132,475
Share Capital
  -   -   -   -   0.0000
Total Equity
  38,811   30,281   18,156   12,549   14,718
Minority Interests
  7,366   6,476   4,106   3,430   3,632
Total liabilities equity
  148,188   144,206   142,491   144,523   147,193

 

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
  45,764   48,097   51,682   54,022   54,607
Depreciation (total)
  9,926   9,704   9,345   8,903   8,696
Operating Result
  6,511   8,405   10,526   11,962   12,559
Interest Income
  3,797   3,848   4,037   4,556   5,188
Income Before Taxes
  2,431   4,302   6,388   7,462   6,854
Income Taxes
  -439   -626   -1,068   -1,613   -1,593
Minority Interests Profit
  -324   -454   -666   -794   -704
Net Income
  1,668   3,222   4,654   5,055   4,557

 

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
  7.6000   15.8500   25.3400   31.3000   30.5400
Dividend per Share
  -   -   -   -   -

 

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
  11,748   14,562   16,239   14,925   14,433
Cash Flow from Investing Activities
  -7,331   -8,157   -7,754   -9,114   -11,127
Cash Flow from Financing
  -1,633   -8,953   -8,885   -5,767   -3,242
Decrease / Increase in Cash
  2,784   -2,548   -400   44   64
Employees
  95,100   96,100   93,700   -   -