6/18/2024  9:59:58 PM Chg. +25.71 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
644.92USD +4.15% 58,548
Turnover: 37.18 mill.
-Bid Size: - -Ask Size: - 74.23 bill.USD 0.92% 18.22

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
  10,391   9,309   11,172   14,116   14,904
Intangible Assets
  895   648   615   452   670
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  17,128   15,851   18,141   21,460   22,656
Inventories
  120   125   164   232   205
Accounts Receivable
  1,530   1,315   1,677   2,004   2,230
Cash and Cash Equivalents
  52   202   144   106   363
Current Assets
  1,842   2,017   2,151   2,723   2,933
Total Assets
  18,970   17,868   20,292   24,183   25,589

 

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
  454   466   816   1,139   905
Long-term debt
  10,431   8,978   8,779   11,209   10,053
Liabilities to Banks
  0.0000   0.0000   -   -   -
Provisions
  1,887   1,768   -   -   -
Liabilities
  15,140   13,323   14,301   17,121   17,459
Share Capital
  1   1   1   1   1
Total Equity
  3,830   4,545   5,991   7,062   8,130
Minority Interests
  -   -   -   -   -
Total liabilities equity
  18,970   17,868   20,292   24,183   25,589

 

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
  9,351   8,530   9,716   11,642   14,332
Depreciation (total)
  2,038   1,988   1,983   2,217   2,781
Operating Result
  2,152   1,800   2,277   3,232   3,827
Interest Income
  -648   -669   -424   -445   -635
Income Before Taxes
  1,514   1,139   1,846   2,802   3,211
Income Taxes
  340   249   460   697   787
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,174   890   1,386   2,105   2,424

 

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
  15.1800   12.2400   19.1400   29.7700   35.4000
Dividend per Share
  -   -   -   -   5.9200

 

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
  3,024   2,658   3,689   4,433   4,704
Cash Flow from Investing Activities
  -1,710   -223   -3,611   -5,016   -2,976
Cash Flow from Financing
  -1,305   -2,293   -140   552   -1,474
Decrease / Increase in Cash
  9   150   -58   -38   257
Employees
  19,100   18,250   -   -   -