2024-05-15  10:10:00 PM Chg. +1.26 Volume Bid1:15:00 AM Ask1:15:00 AM Market Capitalization Dividend Y. P/E Ratio
206.33USD +0.61% 1.16 mill.
Turnover: 160.63 mill.
172.62Bid Size: 100 206.33Ask Size: 100 101.66 bill.USD 1.26% 27.15

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  725   712   701   858   856
Intangible Assets
  1,126   1,274   1,437   2,774   2,699
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   14,867   15,644   24,289   24,894
Inventories
  -   -   -   -   -
Accounts Receivable
  3,643   4,133   4,317   5,236   5,326
Cash and Cash Equivalents
  1,026   1,205   1,066   1,155   2,089
Current Assets
  4,884   5,562   5,934   7,068   8,155
Total Assets
  18,190   20,429   21,578   31,357   33,049

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  1,969   2,083   2,234   2,746   3,050
Long-term debt
  4,495   5,225   5,510   10,741   10,796
Liabilities to Banks
  312   262   314   1,215   517
Provisions
  -   -   -   -   -
Liabilities
  11,918   12,987   13,994   23,414   23,789
Share Capital
  561   561   561   561   561
Total Equity
  6,272   7,442   7,584   7,943   9,260
Minority Interests
  80   83   73   150   156
Total liabilities equity
  18,190   20,429   21,578   31,357   33,049

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  13,211   14,024   14,950   16,652   17,224
Depreciation (total)
  438   481   494   647   741
Operating Result
  2,664   2,856   2,761   2,677   3,066
Interest Income
  -184   -228   -279   -485   -508
Income Before Taxes
  2,480   2,643   2,244   2,439   2,793
Income Taxes
  685   1,133   574   666   747
Minority Interests Profit
  27   20   20   31   30
Net Income
  1,768   1,492   1,650   1,742   2,016

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  3.4100   2.9100   3.2600   3.4400   3.9800
Dividend per Share
  1.3000   1.4300   1.5800   1.7400   1.8400

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,007   1,893   2,428   2,361   3,382
Cash Flow from Investing Activities
  -1,056   -956   -1,089   -5,671   -814
Cash Flow from Financing
  -1,067   -1,009   -1,310   3,306   -1,880
Decrease / Increase in Cash
  -348   179   -139   89   934
Employees
  60,000   65,000   65,000   76,000   76,000