11/11/2024  17:00:39 Chg. +1.53 Volume Bid17:00:39 Ask17:00:39 Market Capitalization Dividend Y. P/E Ratio
87.35USD +1.78% 376,075
Turnover: 23.07 mill.
87.28Bid Size: 700 87.37Ask Size: 700 43.24 bill.USD 2.63% 16.85

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  34,363   35,844   37,585   34,366   35,942
Intangible Assets
  143   149   158   20   14
Long-Term Investments
  896   812   536   541   624
Fixed Assets
  41,819   44,499   46,420   42,749   44,415
Inventories
  902   897   878   744   960
Accounts Receivable
  1,435   1,313   1,410   1,859   1,944
Cash and Cash Equivalents
  177   147   543   818   465
Current Assets
  3,507   3,231   3,630   6,250   4,303
Total Assets
  45,326   47,730   50,050   48,999   48,718

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  1,451   1,358   1,332   1,315   1,271
Long-term debt
  13,168   13,743   14,496   15,219   16,495
Liabilities to Banks
  1,027   1,151   1,063   3,519   -
Provisions
  5,713   6,256   6,502   5,759   -
Liabilities
  30,949   32,641   34,066   34,561   34,989
Share Capital
  4,980   5,003   5,031   5,045   5,065
Total Equity
  14,377   15,089   15,984   14,438   13,729
Minority Interests
  -   -   -   -   -
Total liabilities equity
  45,326   47,730   50,050   48,999   48,718

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  9,696   10,076   9,603   9,722   9,800
Depreciation (total)
  1,158   1,248   1,285   1,216   1,100
Operating Result
  2,298   1,943   2,270   -856   1,381
Interest Income
  -447   -543   -574   -551   -628
Income Before Taxes
  1,855   1,950   2,301   -1,089   1,002
Income Taxes
  417   257   396   -441   -29
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,438   1,693   1,905   -648   1,031

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  2.8500   3.3500   3.7800   -1.2900   2.0700
Dividend per Share
  1.8000   1.8800   1.9600   2.0400   2.1600

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,913   3,379   3,102   1,736   1,503
Cash Flow from Investing Activities
  -3,916   -3,145   -2,676   -2,244   -1,101
Cash Flow from Financing
  887   -257   -30   799   -754
Decrease / Increase in Cash
  -116   -23   396   291   -352
Employees
  13,145   12,992   12,788   13,000   -