2024-04-25  9:49:15 PM Chg. +0.28 Volume Bid9:49:15 PM Ask9:49:15 PM Market Capitalization Dividend Y. P/E Ratio
276.25USD +0.10% 11,346
Turnover: 3.13 mill.
276.15Bid Size: 100 299.90Ask Size: 200 10.94 bill.USD 1.82% 16.18

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  1,986   2,215   2,517   2,832   2,978
Intangible Assets
  548   508   492   492   512
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,210   4,179   4,638   5,246   5,713
Inventories
  210   183   128   136   137
Accounts Receivable
  1,164   1,188   252   318   397
Cash and Cash Equivalents
  720   701   240   75   512
Current Assets
  2,142   2,195   1,745   1,785   2,444
Total Assets
  6,352   6,374   6,383   7,031   8,157

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  316   375   562   497   460
Long-term debt
  1,278   1,279   1,283   1,286   1,686
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  4,699   4,616   4,867   5,443   6,256
Share Capital
  1   1   1   1   1
Total Equity
  1,653   1,758   1,516   1,588   1,901
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,352   6,374   6,383   7,031   8,157

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  7,068   7,441   8,176   8,899   9,361
Depreciation (total)
  -   -   -   -   -
Operating Result
  858   865   951   736   799
Interest Income
  -74   -94   -58   -70   -114
Income Before Taxes
  784   772   971   683   810
Income Taxes
  211   293   135   134   114
Minority Interests Profit
  -   -   -   -   -
Net Income
  573   479   836   549   696

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  12.2400   10.4800   19.0900   13.2600   17.1400
Dividend per Share
  2.1000   2.5200   3.0200   3.6100   4.2300

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  822   814   914   896   1,093
Cash Flow from Investing Activities
  -653   -349   -476   -627   -759
Cash Flow from Financing
  -343   -484   -899   -434   103
Decrease / Increase in Cash
  -174   -19   -461   -165   437
Employees
  37,000   38,000   40,000   42,000   -