2024-11-07  9:30:42 AM Chg. -0.850 Volume Bid9:31:24 AM Ask9:31:24 AM Market Capitalization Dividend Y. P/E Ratio
53.000EUR -1.58% 2
Turnover: 106
52.930Bid Size: 190 53.000Ask Size: 198 44.66 bill.EUR - -

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
  69,082   57,848   59,774   63,460   58,780
Intangible Assets
  791   765   784   868   945
Long-Term Investments
  8,217   10,238   11,276   9,359   7,538
Fixed Assets
  97,712   89,014   92,331   94,350   83,613
Inventories
  1,742   -   -   -   -
Accounts Receivable
  2,645   2,507   2,568   3,357   2,509
Cash and Cash Equivalents
  166   172   283   153   184
Current Assets
  6,088   6,886   7,269   9,850   25,387
Total Assets
  103,800   95,900   99,600   104,200   109,000

 

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
  1,115   944   1,197   1,825   921
Long-term debt
  33,824   33,957   37,426   38,914   33,248
Liabilities to Banks
  3,162   2,162   841   -   -
Provisions
  6,277   -   -   -   -
Liabilities
  69,767   69,439   72,292   76,319   81,471
Share Capital
  23,824   21,258   21,610   23,605   23,728
Total Equity
  34,033   26,461   27,308   27,881   27,529
Minority Interests
  2,039   344   0.0000   0.0000   0.0000
Total liabilities equity
  103,800   95,900   99,600   104,200   109,000

 

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
  16,572   14,172   13,964   17,174   14,393
Depreciation (total)
  2,655   2,332   2,478   2,830   2,580
Operating Result
  2,514   2,055   3,019   1,596   3,414
Interest Income
  1,773   1,377   1,354   966   1,674
Income Before Taxes
  1,727   1,411   3,098   1,053   2,732
Income Taxes
  351   83   425   68   575
Minority Interests Profit
  18   -149   26   0.0000   -
Net Income
  1,358   -401   3,288   994   1,994

 

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
  1.6600   -0.5600   3.9800   1.0900   2.2900
Dividend per Share
  3.6700   3.4500   2.5200   2.6700   2.6700

 

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
  5,204   5,227   4,037   3,700   6,572
Cash Flow from Investing Activities
  -4,622   -2,916   -6,247   -6,746   -7,207
Cash Flow from Financing
  -704   -2,333   2,371   2,979   595
Decrease / Increase in Cash
  -122   -22   161   -67   -40
Employees
  19,100   17,300   17,100   -   -