2024-04-25  9:59:57 PM Chg. -0.17 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
212.49USD -0.08% 121,162
Turnover: 25.89 mill.
-Bid Size: - -Ask Size: - 76.51 bill.USD 4.54% 23.96

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  448.7000   544   579.2000   505.3000   455.5000
Intangible Assets
  22,675.4000   22,293   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  35,589   35,647.5000   35,375.7000   35,018.5000   35,097.4000
Inventories
  -   -   -   -   -
Accounts Receivable
  553.3000   491.8000   461.3000   434.5000   483.2000
Cash and Cash Equivalents
  1,374.5000   1,551.4000   1,633.2000   2,834.9000   2,720.1000
Current Assets
  41,886.7000   39,567.8000   89,283.9000   161,761.8000   139,078.3000
Total Assets
  77,475.7000   75,215.3000   124,659.6000   196,780.3000   174,175.7000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  116   61.9000   69.3000   48.8000   121.4000
Long-term debt
  3,826.8000   3,743.2000   3,443.8000   2,695.7000   3,422.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  5,665.9000   5,635.2000   5,607   5,390.4000   -
Liabilities
  51,557.2000   49,056   98,308.1000   169,381   147,297
Share Capital
  3.6000   3.6000   3.6000   3.6000   3.6000
Total Equity
  25,918.5000   26,159.3000   26,351.5000   27,399.3000   26,878.7000
Minority Interests
  46.8000   30.4000   31.6000   0.0000   0.0000
Total liabilities equity
  77,475.7000   75,215.3000   124,659.6000   196,780.3000   174,175.7000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  4,309.4000   4,868   4,883.6000   4,689.7000   5,019.4000
Depreciation (total)
  118.7000   158.6000   153.2000   147.8000   134.9000
Operating Result
  2,607.6000   2,587.8000   2,637.4000   2,645.2000   3,015.9000
Interest Income
  -157.7000   -178   -166.2000   -166.9000   -162.7000
Income Before Taxes
  2,777.8000   2,689.6000   2,722.1000   3,373.6000   3,490.3000
Income Taxes
  814.1000   573.8000   615.7000   736.7000   799.3000
Minority Interests Profit
  -1.5000   .7000   1.2000   .5000   0.0000
Net Income
  1,962.2000   2,116.5000   2,105.2000   2,617.1000   2,657.2000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  5.7300   5.9300   5.8800   7.3000   7.4100
Dividend per Share
  4.5500   5.5000   5.9000   6.8500   8.5000

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,440.8000   2,672.8000   2,715.6000   2,402.4000   3,056
Cash Flow from Investing Activities
  -1,889.6000   -152.6000   -175.5000   58.4000   -489.8000
Cash Flow from Financing
  -1,080   -2,340.8000   -2,458.2000   69,908.7000   -25,381.7000
Decrease / Increase in Cash
  -528.8000   179.4000   81.9000   72,369.5000   -22,815.5000
Employees
  4,590   4,360   4,370   3,480   -