2024-04-25  9:59:55 PM Chg. +0.10 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
86.88USD +0.12% 69,482
Turnover: 6.01 mill.
-Bid Size: - -Ask Size: - 45.7 bill.USD 3.88% 20.39

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
  55,099.1000   60,138.1000   63,901.6000   66,001.3000   71,282.9000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  3,498   4,265.4000   4,509.3000   4,951.1000   4,163.8000
Fixed Assets
  64,688.9000   71,814.5000   76,405.7000   79,859.5000   84,050.7000
Inventories
  921.1000   1,169.2000   1,310   989.2000   1,302.1000
Accounts Receivable
  1,926.5000   1,705.1000   1,842.7000   1,941.6000   2,570.3000
Cash and Cash Equivalents
  234.1000   246.8000   392.7000   403.4000   509.4000
Current Assets
  4,113.9000   4,077.8000   4,351.5000   7,809.2000   9,418.7000
Total Assets
  68,802.8000   75,892.3000   80,757.2000   87,668.7000   93,469.4000

 

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
  1,874.3000   2,085.8000   1,709.7000   2,054.6000   2,613
Long-term debt
  21,648.2000   25,126.8000   28,986.4000   31,300.7000   33,626.2000
Liabilities to Banks
  1,910   2,838.3000   2,479.3000   2,614   -
Provisions
  7,086.5000   7,588.2000   8,240.9000   8,202.5000   -
Liabilities
  49,743.4000   55,979.1000   59,982.7000   64,988.5000   69,347
Share Capital
  3,337.4000   3,343.4000   3,359.3000   3,408.7000   3,413.1000
Total Equity
  19,059.4000   19,913.2000   20,774.5000   22,680.2000   24,122.4000
Minority Interests
  31   281   223.6000   247   229
Total liabilities equity
  68,802.8000   75,892.3000   80,757.2000   87,668.7000   93,469.4000

 

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
  16,195.7000   15,561.4000   14,918.5000   16,792   19,639.5000
Depreciation (total)
  2,286.6000   2,514.5000   2,682.8000   2,825.7000   3,202.8000
Operating Result
  2,682.7000   2,592.3000   2,987.7000   3,411.3000   3,482.7000
Interest Income
  -972.8000   -1,072.5000   -1,165.7000   -1,199.1000   -1,396.1000
Income Before Taxes
  1,973.5000   1,834.8000   2,146.1000   2,511.9000   2,420.4000
Income Taxes
  115.3000   -12.9000   40.5000   115.5000   5.4000
Minority Interests Profit
  7.5000   -1.3000   -3.4000   0.0000   -1.6000
Net Income
  1,923.8000   1,921.1000   2,200.1000   2,488.1000   2,307.2000

 

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
  3.9000   3.8900   4.4400   4.9700   4.5100
Dividend per Share
  2.5300   2.7100   2.8400   3.0000   3.1700

 

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
  5,223.2000   4,270.1000   3,832.9000   3,839.9000   5,288
Cash Flow from Investing Activities
  -6,353.6000   -7,144.5000   -6,233.9000   -6,433.9000   -7,751.8000
Cash Flow from Financing
  1,161.9000   2,862.9000   2,406.7000   2,607.1000   2,568.9000
Decrease / Increase in Cash
  31.5000   -11.5000   5.7000   13.1000   105.1000
Employees
  17,582   17,408   16,787   16,688   -