2024-04-16  10:10:00 PM Chg. -1.06 Volume Bid12:32:23 AM Ask12:32:23 AM Market Capitalization Dividend Y. P/E Ratio
47.11USD -2.20% 1.66 mill.
Turnover: 53.17 mill.
31.81Bid Size: 200 49.99Ask Size: 300 25.94 bill.USD 3.88% 24.66

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
  176   180   185   179   168
Intangible Assets
  826   2,668   2,957   4,450   5,045
Long-Term Investments
  284   1,776   3,065   3,306   4,037
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  346   437   557   467   442
Cash and Cash Equivalents
  1,376   2,719   4,360   2,286   2,767
Current Assets
  -   -   -   -   -
Total Assets
  10,677   50,455   60,690   65,589   80,614

 

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
  1,094   2,402   2,696   2,352   3,009
Long-term debt
  838   2,662   3,096   3,238   3,887
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  5,312   42,063   51,233   59,610   73,154
Share Capital
  -   -   -   -   0.0000
Total Equity
  5,365   8,392   9,457   5,979   7,460
Minority Interests
  -17   41   43   360   552
Total liabilities equity
  10,677   50,455   60,690   65,589   80,614

 

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
  8,469   10,778   15,643   11,556   11,752
Depreciation (total)
  178   296   645   496   593
Operating Result
  -   -   -   -   -
Interest Income
  -47   -90   -114   -115   -174
Income Before Taxes
  1,369   1,784   3,083   1,535   693
Income Taxes
  308   322   713   398   192
Minority Interests Profit
  14   25   20   16   1
Net Income
  1,062   1,427   2,422   1,136   517

 

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
  3.8900   5.0200   8.5000   4.1300   1.9100
Dividend per Share
  1.2600   1.3500   1.5600   1.7700   1.8300

 

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
  1,121   1,578   4,090   4,355   6,478
Cash Flow from Investing Activities
  -520   -2,331   -7,449   -10,524   -9,090
Cash Flow from Financing
  -482   2,096   5,000   4,095   3,093
Decrease / Increase in Cash
  119   1,343   1,641   -2,074   481
Employees
  25,063   27,058   28,290   -   -