2024-11-06  9:59:58 PM Chg. -1.31 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
87.40USD -1.48% 143,192
Turnover: 12.54 mill.
-Bid Size: - -Ask Size: - 95.78 bill.USD 3.18% 24.02

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  79,872   80,797   83,080   87,634   91,108
Intangible Assets
  873   613   536   487   445
Long-Term Investments
  11,510   10,296   10,334   10,386   10,202
Fixed Assets
  100,933   107,331   108,883   114,318   118,569
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  2,130   1,396   1,975   1,065   1,798
Current Assets
  10,072   9,583   9,817   8,617   8,965
Total Assets
  111,005   116,914   118,700   122,935   127,534

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  2,530   2,580   2,115   2,312   2,169
Long-term debt
  44,462   40,736   41,798   45,073   50,120
Liabilities to Banks
  3,892   3,198   2,989   3,507   2,157
Provisions
  -   -   -   -   -
Liabilities
  85,477   87,875   86,941   90,701   95,258
Share Capital
  5,038   5,164   5,257   5,268   5,279
Total Equity
  25,528   29,039   31,759   32,234   32,276
Minority Interests
  1,361   4,316   4,254   4,262   4,402
Total liabilities equity
  111,005   116,914   118,700   122,935   127,534

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  23,031   23,495   21,419   20,375   23,113
Depreciation (total)
  -   -   -   -   -
Operating Result
  2,551   4,191   7,736   4,885   3,698
Interest Income
  -1,694   -1,842   -1,736   -1,821   -1,837
Income Before Taxes
  1,068   2,749   6,542   3,496   2,576
Income Taxes
  142   449   1,798   393   267
Minority Interests Profit
  46   58   -10   -31   -99
Net Income
  842   2,226   4,739   3,119   2,393

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  0.8400   2.1800   4.5300   2.9500   2.2600
Dividend per Share
  2.3000   2.3800   2.4600   2.5400   2.6200

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  6,395   6,945   5,781   6,696   6,169
Cash Flow from Investing Activities
  -7,191   -5,760   -3,392   -7,030   -7,353
Cash Flow from Financing
  951   -1,813   -1,930   -576   1,945
Decrease / Increase in Cash
  155   -628   459   -910   761
Employees
  31,344   29,192   27,943   27,700   27,300