7/11/2024  9:59:54 PM Chg. +0.98 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
76.64USD +1.29% 9,801
Turnover: 749,328.25
-Bid Size: - -Ask Size: - 17.03 bill.USD 0.33% 12.16

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
  15,568   10,451   9,888   10,027   10,718
Intangible Assets
  647   610   109   109   151
Long-Term Investments
  3,310   3,361   3,574   3,139   3,250
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  7,675   7,833   9,273   9,403   9,660
Cash and Cash Equivalents
  336   478   621   532   399
Current Assets
  -   -   -   -   -
Total Assets
  82,243   80,236   81,626   75,494   79,197

 

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
  108   92   90   133   79
Long-term debt
  11,456   10,072   8,986   8,165   7,919
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,168   1,065   1,079   -   -
Liabilities
  60,313   61,055   62,451   60,016   62,672
Share Capital
  3   3   2   2   2
Total Equity
  21,930   19,181   19,175   15,478   16,525
Minority Interests
  2,811   1,321   1,329   880   821
Total liabilities equity
  82,243   80,236   81,626   75,494   79,197

 

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
  14,931   12,583   14,657   14,044   15,901
Depreciation (total)
  943   734   515   509   538
Operating Result
  -   -   -   -   -
Interest Income
  -591   -515   -424   -378   -376
Income Before Taxes
  1,119   -1,464   2,182   1,381   1,996
Income Taxes
  -248   173   -479   -278   -451
Minority Interests Profit
  61   360   -125   -91   -111
Net Income
  932   -931   1,578   1,012   1,434

 

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
  3.0800   -3.3200   6.0800   4.1700   6.3000
Dividend per Share
  0.2500   0.2500   0.2500   0.2500   0.2500

 

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
  1,741   1,745   2,623   3,314   3,907
Cash Flow from Investing Activities
  -671   -1,414   -1,187   -2,347   -2,745
Cash Flow from Financing
  -1,144   -198   -1,289   -1,037   -1,300
Decrease / Increase in Cash
  -69   142   143   -89   -133
Employees
  18,605   12,200   10,340   -   -