6/24/2022  9:59:59 PM Chg. +2.62 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
87.93USD +3.07% 185,913
Turnover: 16.27 mill.
-Bid Size: - -Ask Size: - 22.7 bill.USD 2.50% 22.77

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
  21,466   22,810   24,376   26,807   29,261
Intangible Assets
  0.0000   0.0000   0.0000   0.0000   0.0000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  522   483   494   521   592
Accounts Receivable
  445   463   393   415   434
Cash and Cash Equivalents
  10   16   16   139   8
Current Assets
  1,612   1,533   1,431   1,653   1,968
Total Assets
  25,945   27,215   28,933   32,030   35,735

 

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
  902   817   874   958   1,095
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  484   597   94   114   123
Provisions
  2,506   2,623   2,919   3,211   3,499
Liabilities
  18,761   19,584   20,874   22,950   25,906
Share Capital
  -   -   -   -   -
Total Equity
  7,184   7,631   8,059   8,938   9,700
Minority Interests
  -   -   -   -   -
Total liabilities equity
  25,945   27,215   28,933   32,030   35,735

 

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
  6,177   6,291   5,910   5,794   6,394
Depreciation (total)
  896   955   995   1,075   1,146
Operating Result
  1,458   1,357   1,267   1,300   1,333
Interest Income
  -391   -401   -381   -419   -383
Income Before Taxes
  1,105   1,058   1,016   1,032   1,152
Income Taxes
  576   237   182   155   157
Minority Interests Profit
  -6   -6   -6   -6   -5
Net Income
  523   815   828   871   990

 

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
  2.1600   3.3400   3.3700   3.5300   3.8600
Dividend per Share
  1.7775   1.8475   1.9200   2.0000   2.2000

 

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
  2,104   2,170   2,170   1,727   1,661
Cash Flow from Investing Activities
  -2,205   -2,336   -2,435   -3,329   -3,528
Cash Flow from Financing
  102   205   334   1,727   1,721
Decrease / Increase in Cash
  1   39   69   125   -146
Employees
  8,615   8,838   9,323   9,183   9,116