11/28/2022  10:10:00 PM Chg. -3.67 Volume Bid11:28:49 PM Ask11:28:49 PM Market Capitalization Dividend Y. P/E Ratio
137.52USD -2.60% 2.63 mill.
Turnover: 161.12 mill.
137.01Bid Size: 100 143.10Ask Size: 100 120.86 bill.USD 3.85% 55.87

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
  12,932.9000   13,676   14,666   15,162   15,269
Intangible Assets
  5,961.7000   5,516   4,836   4,433   4,046
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  314.1000   277   196   232   292
Current Assets
  1,133.8000   1,229   1,204   1,104   1,254
Total Assets
  32,229.6000   32,785   38,457   38,768   39,040

 

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
  248.8000   313   334   230   246
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  339.1000   351   361   378   401
Liabilities
  19,890.5000   20,751   27,968   29,307   30,782
Share Capital
  -   -   -   -   -
Total Equity
  12,339.1000   12,034   10,489   9,461   8,258
Minority Interests
  0.0000   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  32,229.6000   32,785   38,457   38,768   39,040

 

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
  4,355.6000   5,423   5,763   5,840   6,340
Depreciation (total)
  1,242.4000   1,528   1,572   1,608   1,644
Operating Result
  1,044   1,432   1,559   1,863   2,001
Interest Income
  -571.9000   -637   -677   -687   -656
Income Before Taxes
  470.6000   690   881   1,076   1,179
Income Taxes
  26   19   21   20   21
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   0.0000
Net Income
  444.6000   671   860   1,056   1,158

 

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
  1.0100   1.2300   1.8000   2.3600   2.5400
Dividend per Share
  3.9000   4.2800   4.5800   4.9300   5.4600

 

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
  2,044.2000   2,502   2,698   3,055   2,789
Cash Flow from Investing Activities
  -10,494   -1,795   -2,081   -1,741   -1,332
Cash Flow from Financing
  8,195.2000   -733   -692   -1,271   -1,310
Decrease / Increase in Cash
  -254.7000   -26   -75   43   147
Employees
  4,500   5,000   5,100   4,900   5,000