10/31/2024  5:29:53 PM Chg. -32.00 Volume Bid5:30:00 PM Ask5:30:00 PM Market Capitalization Dividend Y. P/E Ratio
2,151.00GBX -1.47% 194,851
Turnover(GBP): 4.2 mill.
-Bid Size: - -Ask Size: - 109.47 bill.GBP - -

Assets

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Property and Equipment
  68,041   72,362   73,813   61,295   71,818
Intangible Assets
  675   624   1,437   1,369   1,610
Long-Term Investments
  1,303   2,522   1,610   1,420   1,620
Fixed Assets
  -   -   -   66,502   77,945
Inventories
  3,840   4,101   4,426   4,935   5,220
Accounts Receivable
  3,462   3,364   6,059   5,579   4,742
Cash and Cash Equivalents
  15,613   13,426   15,246   17,236   12,428
Current Assets
  23,373   21,471   26,693   28,664   23,351
Total Assets
  100,861   104,783   108,927   95,166   101,296

 

Liabilities

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Accounts Payable
  6,717   5,767   7,027   6,687   6,300
Long-term debt
  24,063   23,450   19,501   13,806   15,172
Liabilities to Banks
  25,851   28,687   22,259   -   -
Provisions
  15,883   17,666   23,609   17,506   20,786
Liabilities
  49,037   52,537   53,322   46,400   52,766
Share Capital
  2,168   2,168   2,168   4,638   4,737
Total Equity
  47,240   47,936   51,264   44,957   44,496
Minority Interests
  4,584   4,310   4,341   3,809   4,034
Total liabilities equity
  100,861   104,783   108,927   95,166   101,296

 

Income Statement

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Revenues
  44,288   42,931   60,817   65,098   53,817
Depreciation (total)
  -   -   -   -   -
Operating Result
  16,113   14,421   25,906   34,106   22,932
Interest Income
  -1,064   -911   -1,305   -969   -1,531
Income Before Taxes
  15,049   13,510   24,601   33,137   21,401
Income Taxes
  5,529   4,774   11,150   10,430   6,691
Minority Interests Profit
  -879   -780   -2,147   2,155   1,403
Net Income
  8,306   7,956   11,304   30,900   12,921

 

Per Share

2019
IFRS
in USD
2020
IFRS
in USD
2021
IFRS
in USD
2022
IFRS
in USD
2023
IFRS
in USD
Earnings per Share
  1.6030   1.5730   2.2350   6.1060   2.5520
Dividend per Share
  1.3300   1.2000   3.0100   3.2500   1.7000

 

Cash Flow

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Cash Flow from Operating Activities
  17,871   15,706   27,234   32,174   18,701
Cash Flow from Investing Activities
  2,607   -7,616   -7,845   -6,959   -13,065
Cash Flow from Financing
  -20,528   -9,752   -17,922   -22,767   -10,315
Decrease / Increase in Cash
  -10,477   -1,662   1,467   -   -
Employees
  28,926   31,589   34,478   39,210   42,319