2024-05-01  10:00:00 PM Chg. +0.0300 Volume Bid11:45:48 PM Ask11:45:48 PM Market Capitalization Dividend Y. P/E Ratio
59.8800USD +0.05% 2.79 mill.
Turnover: 121.81 mill.
59.8800Bid Size: 2,800 60.2000Ask Size: 100 29.41 bill.USD 1.44% 28.51

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
  400   376   384   475   509
Intangible Assets
  2,468   2,300   2,249   2,255   2,813
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  10,257   9,330   9,634   10,319   12,692
Inventories
  -   -   -   -   -
Accounts Receivable
  423   384   422   566   588
Cash and Cash Equivalents
  377   545   332   2,745   393
Current Assets
  5,529   6,370   4,290   7,660   7,423
Total Assets
  15,786   15,700   13,924   17,979   20,115

 

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
  -   -   -   -   -
Long-term debt
  3,727   2,956   2,996   5,541   4,812
Liabilities to Banks
  480   875   391   0.0000   0.0000
Provisions
  772   700   740   729   658
Liabilities
  9,899   10,251   8,285   11,543   13,710
Share Capital
  18   18   18   18   18
Total Equity
  5,887   5,449   5,639   6,436   6,405
Minority Interests
  -   -   -   3   10
Total liabilities equity
  15,786   15,700   13,924   17,979   20,115

 

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
  3,965   4,277   4,262   5,627   5,886
Depreciation (total)
  188   210   190   202   278
Operating Result
  999   1,028   1,017   1,234   1,441
Interest Income
  -136   -140   -114   -97   -124
Income Before Taxes
  880   1,064   1,019   1,212   1,534
Income Taxes
  146   606   245   279   347
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  734   458   774   933   1,187

 

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
  0.4900   0.3078   0.5211   0.6300   0.7944
Dividend per Share
  0.1622   0.1889   0.2056   0.2156   0.2344

 

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
  909   1,028   963   1,252   1,083
Cash Flow from Investing Activities
  -890   196   -240   -231   -2,653
Cash Flow from Financing
  -53   -1,027   -937   1,383   1,418
Decrease / Increase in Cash
  -19   187   -224   2,420   -483
Employees
  4,734   4,099   4,361   4,830   5,814