5/20/2024  10:10:00 PM Chg. -2.27 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
100.62USD -2.21% 2.81 mill.
Turnover: 124.25 mill.
99.88Bid Size: 100 102.87Ask Size: 100 87.69 bill.USD 5.36% 29.42

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  14,666   15,162   15,269   15,407   15,666
Intangible Assets
  72   68   64   61   57
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  37,253   37,664   37,786   37,704   37,495
Inventories
  -   -   -   -   -
Accounts Receivable
  596   431   543   593   481
Cash and Cash Equivalents
  196   232   292   156   105
Current Assets
  1,204   1,104   1,254   1,217   1,032
Total Assets
  38,457   38,768   39,040   38,921   38,527

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  334   230   246   236   252
Long-term debt
  18,021   19,151   20,557   20,910   22,086
Liabilities to Banks
  -   -   -   -   -
Provisions
  361   378   401   -   -
Liabilities
  27,968   29,307   30,782   31,472   32,146
Share Capital
  4   4   4   4   4
Total Equity
  10,489   9,461   8,258   7,449   6,381
Minority Interests
  -   -   -   -   -
Total liabilities equity
  38,457   38,768   39,040   38,921   38,527

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  5,763   5,840   6,340   6,986   6,981
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,559   1,863   2,001   2,425   2,369
Interest Income
  6   2   1   3   15
Income Before Taxes
  881   1,076   1,179   1,691   1,528
Income Taxes
  -21   -20   -21   -16   -26
Minority Interests Profit
  -   -   -   -   -
Net Income
  747   999   1,096   1,675   1,502

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  1.8000   2.3600   2.5400   3.8700   3.4600
Dividend per Share
  4.5800   4.9300   5.4600   -   -

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,698   3,055   2,789   2,878   3,126
Cash Flow from Investing Activities
  -2,081   -1,741   -1,332   -1,352   -1,519
Cash Flow from Financing
  -692   -1,271   -1,310   -1,665   -1,654
Decrease / Increase in Cash
  -75   43   147   -139   -47
Employees
  5,100   4,900   5,000   -   -