11/6/2024  9:27:38 PM Chg. +11.00 Volume Bid9:27:39 PM Ask9:27:39 PM Market Capitalization Dividend Y. P/E Ratio
523.90USD +2.14% 543,339
Turnover: 154.42 mill.
523.62Bid Size: 800 524.06Ask Size: 800 76.12 bill.USD 1.40% 38.50

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
  6,912   7,071   7,894   8,800   9,653
Intangible Assets
  1,040   783   578   384   305
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  30,404   29,125   30,153   31,267   32,838
Inventories
  783   759   811   978   1,109
Accounts Receivable
  1,326   1,501   1,467   1,511   1,454
Cash and Cash Equivalents
  2,245   4,907   3,530   2,577   3,109
Current Assets
  10,685   15,344   12,426   12,488   13,706
Total Assets
  41,089   44,469   42,579   43,755   46,544

 

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
  2,226   1,806   2,197   2,587   2,110
Long-term debt
  12,770   14,261   12,777   11,805   13,786
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   490   -   -
Liabilities
  32,270   33,890   29,653   28,443   31,749
Share Capital
  168   167   156   153   150
Total Equity
  8,819   10,579   12,926   15,312   14,795
Minority Interests
  -   -   -   -   -
Total liabilities equity
  41,089   44,469   42,579   43,755   46,544

 

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
  33,841   36,799   35,667   36,602   39,290
Depreciation (total)
  -   -   -   -   -
Operating Result
  3,969   4,065   5,651   3,601   2,537
Interest Income
  -528   -593   -556   -506   -545
Income Before Taxes
  2,548   3,728   8,938   5,836   2,346
Income Taxes
  300   539   1,933   940   290
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,248   3,189   7,005   4,896   2,056

 

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
  13.2800   19.0800   43.7000   31.6100   13.5700
Dividend per Share
  5.1600   5.6700   6.1600   6.7600   7.3400

 

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
  4,297   4,305   3,567   2,901   3,875
Cash Flow from Investing Activities
  -1,207   -1,211   2,058   -1,241   -1,582
Cash Flow from Financing
  -2,424   -432   -7,002   -2,613   -1,761
Decrease / Increase in Cash
  666   2,662   -1,377   -953   532
Employees
  90,000   97,000   88,000   -   -