2024-05-01  10:00:00 PM Chg. +0.0300 Volume Bid12:07:38 PM Ask12:07:38 PM Market Capitalization Dividend Y. P/E Ratio
59.8800USD +0.05% 2.79 mill.
Turnover: 121.81 mill.
57.0000Bid Size: 100 61.2100Ask Size: 200 29.41 bill.USD 1.44% 28.51

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  323   362   400   376   384
Intangible Assets
  1,959   2,094   2,468   2,300   2,249
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,577   9,590   10,257   9,330   9,634
Inventories
  -   -   -   -   -
Accounts Receivable
  316   429   423   384   422
Cash and Cash Equivalents
  301   403   377   545   332
Current Assets
  3,284   4,560   5,529   6,370   4,290
Total Assets
  11,861   14,150   15,786   15,700   13,924

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  2,364   3,603   3,727   2,956   2,996
Liabilities to Banks
  0.0000   0.0000   480   875   391
Provisions
  797   927   772   700   740
Liabilities
  6,252   8,720   9,899   10,251   8,285
Share Capital
  18   18   18   18   18
Total Equity
  5,609   5,430   5,887   5,449   5,639
Minority Interests
  -   -   -   -   -
Total liabilities equity
  11,861   14,150   15,786   15,700   13,924

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  3,403   3,705   3,965   4,277   4,262
Depreciation (total)
  138   170   188   210   190
Operating Result
  720   839   999   1,028   1,017
Interest Income
  -107   -130   -136   -140   -114
Income Before Taxes
  630   136   880   1,064   1,019
Income Taxes
  203   28   146   606   245
Minority Interests Profit
  1   0.0000   0.0000   -   -
Net Income
  428   108   734   458   774

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  0.2844   0.0722   0.4900   0.3078   0.5211
Dividend per Share
  0.1000   0.1344   0.1622   0.1889   0.2056

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  685   722   909   1,028   963
Cash Flow from Investing Activities
  -441   -1,657   -890   196   -240
Cash Flow from Financing
  -362   1,002   -53   -1,027   -937
Decrease / Increase in Cash
  -126   61   -19   187   -224
Employees
  3,824   4,325   4,734   4,099   4,361