08/11/2024  18:07:23 Chg. -0.1000 Volume Bid20:56:11 Ask20:56:11 Market Capitalization Dividend Y. P/E Ratio
21.3500EUR -0.47% 4,155
Turnover: 88,732.7500
-Bid Size: - -Ask Size: - 64.64 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
  65,262   69,953   65,672   62,075   56,498
Intangible Assets
  9,672   10,738   8,148   6,452   5,158
Long-Term Investments
  4,520   6,179   7,420   4,611   -
Fixed Assets
  -   -   -   -   79,851
Inventories
  2,144   3,363   3,084   3,395   5,205
Accounts Receivable
  -   -   -   -   22,452
Cash and Cash Equivalents
  7,556   5,177   6,757   14,126   15,579
Current Assets
  26,056   24,778   30,824   61,826   77,152
Total Assets
  112,508   118,063   121,972   147,120   158,021

 

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
  8,369   10,450   10,510   14,310   13,352
Long-term debt
  24,471   26,118   33,014   28,171   24,141
Liabilities to Banks
  28,052   31,526   40,858   38,635   -
Provisions
  24,623   27,361   30,955   33,936   15,633
Liabilities
  69,519   76,904   88,081   108,096   104,032
Share Capital
  1,185   1,185   1,164   -   -
Total Equity
  42,990   41,159   33,892   39,024   53,988
Minority Interests
  19   20   19   14   1
Total liabilities equity
  112,508   118,063   121,972   147,120   158,021

 

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
  78,555   62,911   45,753   88,744   149,004
Depreciation (total)
  9,249   13,204   15,235   11,719   6,391
Operating Result
  20,137   9,299   -3,423   33,663   78,811
Interest Income
  -   -   -   -   -207
Income Before Taxes
  18,874   9,292   -4,259   31,583   -
Income Taxes
  11,335   7,441   1,237   23,007   49,861
Minority Interests Profit
  -3   -8   -14   -14   -3
Net Income
  7,535   1,843   -5,510   8,563   28,746

 

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
  2.2700   0.5500   -1.6900   2.6400   9.0600
Dividend per Share
  0.9100   1.0100   0.7100   0.5600   1.6800

 

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
  19,694   13,749   10,386   28,816   35,136
Cash Flow from Investing Activities
  -11,212   -10,594   -12,092   -16,211   -15,863
Cash Flow from Financing
  -5,024   -5,496   2,991   -4,836   -15,414
Decrease / Increase in Cash
  3,458   -2,341   1,285   7,768   -
Employees
  20,525   21,412   21,245   21,126   21,936