2024-11-13  3:48:26 PM Chg. +0.01 Volume Bid3:48:26 PM Ask3:48:26 PM Market Capitalization Dividend Y. P/E Ratio
56.75USD +0.02% 143,587
Turnover: 6.43 mill.
56.72Bid Size: 700 56.76Ask Size: 700 69.3 bill.USD 3.15% 21.78

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
  28,211   27,504   29,200   28,929   29,258
Intangible Assets
  8,791   7,767   7,959   7,444   7,402
Long-Term Investments
  6,552   7,821   6,235   5,159   5,127
Fixed Assets
  44,173   43,838   44,460   42,736   43,063
Inventories
  113   130   125   136   379
Accounts Receivable
  976   992   996   999   1,978
Cash and Cash Equivalents
  899   168   289   142   1,680
Current Assets
  2,179   1,464   1,580   1,429   4,549
Total Assets
  46,352   45,302   46,040   44,165   47,612

 

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
  978   662   552   482   1,746
Long-term debt
  20,434   22,367   20,148   21,451   21,650
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  4,314   2,626   3,058   2,867   3,654
Liabilities
  30,177   29,305   29,676   29,582   33,511
Share Capital
  861   1,245   1,247   1,248   1,250
Total Equity
  16,175   15,997   16,364   14,583   14,101
Minority Interests
  6,519   1,337   3,001   2,814   2,678
Total liabilities equity
  46,352   45,302   46,040   44,165   47,612

 

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
  8,031   8,686   8,201   7,719   10,627
Depreciation (total)
  1,736   1,725   1,714   1,721   1,842
Operating Result
  904   768   1,921   2,202   2,631
Interest Income
  -1,083   -1,112   -1,186   -1,172   -1,179
Income Before Taxes
  535   331   1,064   277   2,073
Income Taxes
  -1,974   138   335   79   511
Minority Interests Profit
  335   348   -136   -13   45
Net Income
  2,174   -156   847   208   1,514

 

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
  2.6300   -0.1600   0.7000   0.1700   1.2500
Dividend per Share
  1.2000   1.3600   1.5200   1.6000   1.6400

 

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
  2,556   3,293   3,693   3,496   3,945
Cash Flow from Investing Activities
  633   -2,725   -2,827   -1,558   -1,465
Cash Flow from Financing
  -2,460   -1,299   -745   -2,085   -942
Decrease / Increase in Cash
  729   -731   121   -147   1,538
Employees
  5,425   5,322   4,812   4,739   4,783