1/23/2025  9:59:58 PM Chg. -0.04 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
437.28USD -0.01% 73,455
Turnover: 31.96 mill.
-Bid Size: - -Ask Size: - 190.35 bill.USD - 35.18

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  1,517   1,673   1,908   2,030   1,936
Intangible Assets
  1,359   1,820   1,449   1,088   782
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  16,138   18,572   18,169   18,695   18,998
Inventories
  -   -   -   -   -
Accounts Receivable
  1,400   1,880   2,070   2,220   2,070
Cash and Cash Equivalents
  4,478   3,844   4,236   7,141   7,613
Current Assets
  8,146   8,669   8,996   11,084   11,232
Total Assets
  24,284   27,241   27,165   29,779   30,230

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  306   312   379   314   361
Long-term debt
  4,117   4,123   3,629   3,634   4,129
Liabilities to Banks
  4,117   4,123   -   -   -
Provisions
  10   5   -   -   -
Liabilities
  11,020   12,444   13,114   13,261   16,125
Share Capital
  -   -   -   0.0000   0.0000
Total Equity
  13,264   14,797   14,051   16,518   14,105
Minority Interests
  -   -   -   -   -
Total liabilities equity
  24,284   27,241   27,165   29,779   30,230

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  12,868   15,785   17,606   19,409   21,505
Depreciation (total)
  162   172   169   168   169
Operating Result
  4,237   5,802   6,098   6,650   6,741
Interest Income
  -73   -97   -131   -113   -
Income Before Taxes
  4,176   5,705   6,008   6,799   6,931
Income Taxes
  -1,084   883   1,252   1,371   1,371
Minority Interests Profit
  -   -   -   -   -
Net Income
  5,260   4,822   4,756   5,428   5,560

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  10.9400   10.1000   10.1300   11.8700   12.4300
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  5,727   7,230   7,838   7,302   8,056
Cash Flow from Investing Activities
  -414   -3,537   -570   776   149
Cash Flow from Financing
  -3,488   -4,301   -6,825   -5,182   -7,724
Decrease / Increase in Cash
  1,828   -634   392   2,905   472
Employees
  22,516   25,988   -   -   -