2025-03-14  8:59:59 PM Chg. -1.94 Volume Bid8:59:59 PM Ask8:59:59 PM Market Capitalization Dividend Y. P/E Ratio
111.42USD -1.71% 600,553
Turnover: 67.2 mill.
111.38Bid Size: 100 123.00Ask Size: 200 138.78 bill.USD 2.76% 293.26

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  4,967   5,121   5,475   5,317   5,414
Intangible Assets
  33,126   33,455   28,894   26,454   19,948
Long-Term Investments
  502   1,309   1,245   1,163   0.0000
Fixed Assets
  52,411   53,180   48,728   46,040   39,822
Inventories
  1,683   1,618   1,507   1,787   1,710
Accounts Receivable
  4,892   4,493   4,777   4,660   4,420
Cash and Cash Equivalents
  5,997   5,338   5,412   6,085   9,991
Current Assets
  15,996   14,772   14,443   16,085   19,173
Total Assets
  68,407   67,952   63,171   62,125   58,995

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  844   705   905   550   833
Long-term debt
  28,645   25,179   22,957   23,189   24,896
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  50,186   46,888   41,962   39,376   39,749
Share Capital
  1   1   1   1   1
Total Equity
  18,221   21,064   21,209   22,749   19,246
Minority Interests
  19   -5   -31   -84   -84
Total liabilities equity
  68,407   67,952   63,171   62,125   58,995

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  24,689   27,305   27,281   27,116   28,754
Depreciation (total)
  -   -   -   -   -
Operating Result
  4,071   9,918   7,330   7,605   1,662
Interest Income
  -984   -1,001   -935   -944   -977
Income Before Taxes
  1,669   8,278   5,814   6,859   690
Income Taxes
  1,580   -2,077   -1,248   -1,247   211
Minority Interests Profit
  -34   24   26   52   0.0000
Net Income
  123   6,225   4,592   5,665   480

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  0.1000   4.9600   3.6600   4.5400   0.3800
Dividend per Share
  2.7200   2.8400   2.9200   3.0000   3.0800

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  8,168   11,384   9,072   8,006   10,828
Cash Flow from Investing Activities
  -14,615   -3,131   -2,466   -2,265   -3,449
Cash Flow from Financing
  770   -8,877   -6,469   -5,125   -3,433
Decrease / Increase in Cash
  -5,634   -659   74   673   3,906
Employees
  13,600   14,000   -   -   -