07/11/2024  19:37:34 Chg. +1.08 Volume Bid19:38:02 Ask19:38:02 Market Capitalization Dividend Y. P/E Ratio
135.00USD +0.80% 1.4 mill.
Turnover: 118.84 mill.
134.97Bid Size: 800 135.02Ask Size: 800 115.13 bill.USD 4.80% 17.27

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
  22,118   26,576   30,482   32,254   33,475
Intangible Assets
  1,964   2,075   2,167   2,274   2,486
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  29,855   33,806   40,754   42,192   44,471
Inventories
  -   -   -   -   -
Accounts Receivable
  8,773   8,958   9,552   10,750   12,541
Cash and Cash Equivalents
  3,320   4,225   5,238   5,910   10,255
Current Assets
  15,548   16,210   17,103   20,216   24,934
Total Assets
  45,403   50,016   57,857   62,408   69,405

 

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
  3,872   5,188   5,555   6,455   7,523
Long-term debt
  20,278   19,931   21,818   22,031   19,784
Liabilities to Banks
  -   -   -   -   -
Provisions
  757   1,619   1,632   488   3,125
Liabilities
  44,373   46,979   54,574   61,739   55,136
Share Capital
  7   7   7   7   7
Total Equity
  1,030   3,037   3,283   669   14,269
Minority Interests
  30   16   16   12   16
Total liabilities equity
  45,403   50,016   57,857   62,408   69,405

 

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
  65,872   71,861   74,094   84,628   97,287
Depreciation (total)
  2,282   2,207   2,360   2,698   2,953
Operating Result
  7,529   7,024   7,798   7,684   12,810
Interest Income
  -453   -605   -653   -701   -694
Income Before Taxes
  7,148   6,019   5,652   1,844   16,595
Income Taxes
  2,238   1,228   1,212   501   3,705
Minority Interests Profit
  -   -   -   -   -
Net Income
  4,910   4,791   4,440   1,343   12,890

 

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
  5.6400   5.5300   5.1400   1.5500   14.7500
Dividend per Share
  3.3200   3.6400   3.8400   4.0400   4.0800

 

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
  1,479   12,711   8,639   10,459   15,007
Cash Flow from Investing Activities
  -4,975   -6,330   -6,061   -5,283   -3,818
Cash Flow from Financing
  3,287   -5,692   -1,727   -4,517   -6,823
Decrease / Increase in Cash
  -156   598   871   672   4,345
Employees
  454,000   481,000   495,000   543,000   534,000