7/27/2021  10:10:00 PM Chg. -14.87 Volume Bid1:59:40 AM Ask1:56:22 AM Market Capitalization Dividend Y. P/E Ratio
282.63USD -5.00% 4.84 mill.
Turnover: 940.43 mill.
284.91Bid Size: 100 285.00Ask Size: 1,400 75.56 bill.USD 0.92% 14.28

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
  25,981   28,154   30,429   33,608   35,752
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  514   525   553   572   587
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  3,969   3,265   2,319   4,881   7,087
Current Assets
  12,628   13,341   13,086   16,383   20,580
Total Assets
  48,552   52,330   54,403   73,537   82,777

 

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
  2,752   2,977   3,030   3,269   3,841
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  3,979   4,651   4,720   5,266   6,357
Liabilities
  32,479   32,914   36,646   33,290   58,609
Share Capital
  32   32   32   32   32
Total Equity
  16,073   19,416   17,757   18,295   24,168
Minority Interests
  -   -   -   -   -
Total liabilities equity
  48,552   52,330   54,403   73,537   82,777

 

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
  60,319   65,450   69,693   69,217   83,959
Depreciation (total)
  2,995   3,095   3,353   3,615   3,793
Operating Result
  5,037   4,870   4,466   2,417   5,857
Interest Income
  -479   -510   -529   -617   -741
Income Before Taxes
  4,579   4,353   655   1,669   6,674
Income Taxes
  1,582   -219   115   383   1,443
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,997   4,572   540   1,286   5,231

 

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
  11.2400   17.0800   2.0600   4.9200   19.7900
Dividend per Share
  1.6000   2.0000   2.6000   2.6000   2.6000

 

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
  4,930   4,674   5,613   5,097   10,135
Cash Flow from Investing Activities
  -4,981   -5,677   -5,473   -5,846   -6,010
Cash Flow from Financing
  528   227   -1,039   3,381   -2,090
Decrease / Increase in Cash
  435   -704   -946   2,562   2,206
Employees
  169,000   227,000   239,000   245,000   228,000