15/11/2024  21:58:17 Chg. -0.5400 Volume Bid21:58:39 Ask21:58:17 Market Capitalization Dividend Y. P/E Ratio
70.4200EUR -0.76% 100
Turnover: 7,042
-Bid Size: - -Ask Size: - 26.03 bill.EUR - -

Assets

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Property and Equipment
  57,372   62,882   64,927   64,734   66,468
Intangible Assets
  2,637   2,755   2,832   3,645   4,389
Long-Term Investments
  635.2000   829   528   -   4,407
Fixed Assets
  70,499   76,535   78,464   77,771   82,039
Inventories
  3,463   3,917   5,436   6,416   6,873
Accounts Receivable
  3,027   3,644   3,574   5,371   5,604
Cash and Cash Equivalents
  8,027   10,381   12,807   6,775   9,673
Current Assets
  17,303   20,855   24,432   18,973   21,510
Total Assets
  87,802   97,390   102,896   96,744   103,549

 

Liabilities

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Accounts Payable
  6,480   7,421   7,733   8,651   8,834
Long-term debt
  -   -   -   10,148   12,177
Liabilities to Banks
  1,372   607   1,381   -   -
Provisions
  20,197   22,754   22,946   22,316   22,663
Liabilities
  42,560   45,487   46,306   44,470   47,208
Share Capital
  3,655   3,988   3,777   -   -
Total Equity
  45,242   51,903   56,590   50,175   54,586
Minority Interests
  4,710   4,849   5,158   2,099   1,755
Total liabilities equity
  87,802   97,390   102,896   96,744   103,549

 

Income Statement

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Revenues
  43,165   44,611   63,495   55,554   54,041
Depreciation (total)
  -   -   -   -   -
Operating Result
  11,767   17,142   30,859   20,508   15,498
Interest Income
  -254   -127   -179   -156   -431
Income Before Taxes
  11,119   15,391   30,833   -   -
Income Taxes
  4,147   4,991   8,258   5,586   3,832
Minority Interests Profit
  1,038   -631   -1,481   656   -105
Net Income
  8,010   9,769   21,094   12,420   10,058

 

Per Share

2019
IFRS
in USD
2020
IFRS
in USD
2021
IFRS
in USD
2022
IFRS
in USD
2023
IFRS
in USD
Earnings per Share
  4.9140   6.0400   13.0340   7.6680   6.2030
Dividend per Share
  3.8200   4.6400   7.9300   4.9200   4.3500

 

Cash Flow

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Cash Flow from Operating Activities
  14,912   15,875   25,345   16,134   15,160
Cash Flow from Investing Activities
  -5,501   -6,556   -7,159   -6,707   -6,962
Cash Flow from Financing
  -12,219   -7,130   -15,862   -15,473   -5,277
Decrease / Increase in Cash
  -2,862   2,354   2,424   -   -
Employees
  46,007   47,474   49,345   53,726   -