6/27/2022  9:59:58 PM Chg. -0.19 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
57.88USD -0.33% 4,221
Turnover: 243,435.65
-Bid Size: - -Ask Size: - 14.44 bill.USD 0.00% -

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
  2,541   2,469   2,262   2,239   2,010
Intangible Assets
  15,805   15,389   15,945   15,363   14,782
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  358   364   767   823   828
Cash and Cash Equivalents
  1,029   358   1,222   2,831   2,814
Current Assets
  1,763   1,082   2,405   4,030   4,812
Total Assets
  41,996   40,828   44,189   44,004   44,351

 

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
  0.0000   0.0000   0.0000   0.0000   0.0000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  19,422   19,130   22,264   24,403   25,514
Share Capital
  5   5   5   5   5
Total Equity
  22,574   21,698   21,925   19,601   18,262
Minority Interests
  5,631   5,103   5,630   4,510   3,590
Total liabilities equity
  41,996   40,828   44,189   44,004   44,351

 

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
  7,594   8,040   10,292   9,363   11,400
Depreciation (total)
  824   905   1,061   1,083   1,072
Operating Result
  1,394   1,511   1,470   177   1,977
Interest Income
  -591   -606   -657   -634   -642
Income Before Taxes
  827   1,041   513   -1,435   789
Income Taxes
  -1,063   176   166   -44   45
Minority Interests Profit
  -536   -334   -241   -30   -346
Net Income
  1,354   531   106   -1,421   398

 

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
  1.2300   -0.6500   -1.3500   -2.5700   -0.8200
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

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
  1,732   2,156   2,313   1,730   2,437
Cash Flow from Investing Activities
  -3,137   -370   314   -736   -689
Cash Flow from Financing
  1,868   -2,380   -1,773   574   -1,698
Decrease / Increase in Cash
  467   -595   854   1,571   47
Employees
  4,308   4,555   6,753   7,047   6,800