6/14/2024  10:10:00 PM Chg. -0.73 Volume Bid1:28:40 AM Ask1:28:40 AM Market Capitalization Dividend Y. P/E Ratio
99.10USD -0.73% 2.01 mill.
Turnover: 145.18 mill.
98.57Bid Size: 100 99.35Ask Size: 300 85.02 bill.USD 5.62% 28.07

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
  13,676   14,666   15,162   15,269   15,407
Intangible Assets
  307   72   68   64   61
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  31,556   37,253   37,664   37,786   37,704
Inventories
  -   -   -   -   -
Accounts Receivable
  501   596   431   543   593
Cash and Cash Equivalents
  277   196   232   292   156
Current Assets
  1,229   1,204   1,104   1,254   1,217
Total Assets
  32,785   38,457   38,768   39,040   38,921

 

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
  313   334   230   246   236
Long-term debt
  16,575   18,021   19,151   20,557   20,910
Liabilities to Banks
  -   -   -   -   -
Provisions
  351   361   378   401   -
Liabilities
  20,751   27,968   29,307   30,782   31,472
Share Capital
  4   4   4   4   4
Total Equity
  12,034   10,489   9,461   8,258   7,449
Minority Interests
  -   -   -   -   -
Total liabilities equity
  32,785   38,457   38,768   39,040   38,921

 

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
  5,423   5,763   5,840   6,340   6,986
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,432   1,559   1,863   2,001   2,425
Interest Income
  5   6   2   1   3
Income Before Taxes
  641   881   1,076   1,179   1,691
Income Taxes
  -19   -21   -20   -21   -16
Minority Interests Profit
  -   -   -   -   -
Net Income
  558   747   999   1,096   1,675

 

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
  1.3500   1.8000   2.3600   2.5400   3.8700
Dividend per Share
  4.2800   4.5800   4.9300   5.4600   -

 

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
  2,502   2,698   3,055   2,789   2,878
Cash Flow from Investing Activities
  -1,795   -2,081   -1,741   -1,332   -1,352
Cash Flow from Financing
  -733   -692   -1,271   -1,310   -1,665
Decrease / Increase in Cash
  -26   -75   43   147   -139
Employees
  5,000   5,100   4,900   5,000   -