2024-05-14  10:10:00 PM Chg. -0.48 Volume Bid11:31:41 PM Ask11:31:41 PM Market Capitalization Dividend Y. P/E Ratio
205.07USD -0.23% 1.29 mill.
Turnover: 174.37 mill.
172.62Bid Size: 100 207.00Ask Size: 200 101.04 bill.USD 1.27% 26.98

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  712   701   858   856   847
Intangible Assets
  1,274   1,437   2,774   2,699   2,810
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  14,867   15,644   24,289   24,894   26,124
Inventories
  -   -   -   -   -
Accounts Receivable
  4,133   4,317   5,236   5,326   5,586
Cash and Cash Equivalents
  1,205   1,066   1,155   2,089   1,752
Current Assets
  5,562   5,934   7,068   8,155   8,264
Total Assets
  20,429   21,578   31,357   33,049   34,388

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  2,083   2,234   2,746   3,050   3,165
Long-term debt
  5,225   5,510   10,741   10,796   10,933
Liabilities to Banks
  262   314   1,215   517   17
Provisions
  -   -   -   -   -
Liabilities
  12,987   13,994   23,414   23,789   23,166
Share Capital
  561   561   561   561   561
Total Equity
  7,442   7,584   7,943   9,260   11,222
Minority Interests
  83   73   150   156   213
Total liabilities equity
  20,429   21,578   31,357   33,049   34,388

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  14,024   14,950   16,652   17,224   19,820
Depreciation (total)
  481   494   647   741   747
Operating Result
  2,856   2,761   2,677   3,066   4,312
Interest Income
  -228   -279   -485   -508   -442
Income Before Taxes
  2,643   2,244   2,439   2,793   4,208
Income Taxes
  1,133   574   666   747   1,034
Minority Interests Profit
  20   20   31   30   31
Net Income
  1,492   1,650   1,742   2,016   3,143

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  2.9100   3.2600   3.4400   3.9800   6.2000
Dividend per Share
  1.4300   1.5800   1.7400   1.8400   2.0000

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,893   2,428   2,361   3,382   3,516
Cash Flow from Investing Activities
  -956   -1,089   -5,671   -814   -1,164
Cash Flow from Financing
  -1,009   -1,310   3,306   -1,880   -1,297
Decrease / Increase in Cash
  179   -139   89   934   700
Employees
  65,000   65,000   76,000   76,000   83,000