2024-04-25  10:00:00 PM Chg. -2.1200 Volume Bid10:01:21 AM Ask10:01:21 AM Market Capitalization Dividend Y. P/E Ratio
241.9400USD -0.87% 1.21 mill.
Turnover: 167.3 mill.
236.8200Bid Size: 100 243.5000Ask Size: 200 70.04 bill.USD 0.81% 23.65

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
  1,793   1,956   1,904   1,514   1,503
Intangible Assets
  8,805   8,380   8,641   8,989   8,926
Long-Term Investments
  -   732   577   422   387
Fixed Assets
  21,201   20,990   21,924   21,876   21,927
Inventories
  -   -   -   -   -
Accounts Receivable
  1,991   2,133   2,395   1,768   1,982
Cash and Cash Equivalents
  383   316   225   877   1,393
Current Assets
  2,747   2,706   3,127   2,825   3,626
Total Assets
  23,948   23,696   25,051   24,701   25,553

 

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
  780   767   720   527   726
Long-term debt
  7,840   8,514   9,963   9,203   9,333
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   83   169
Liabilities
  20,366   21,471   24,348   24,271   24,139
Share Capital
  5   5   5   5   5
Total Equity
  3,582   2,225   703   430   1,414
Minority Interests
  -   -   -   -   -
Total liabilities equity
  23,948   23,696   25,051   24,701   25,553

 

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
  22,894   20,758   20,972   10,571   13,857
Depreciation (total)
  290   -   -   -   -
Operating Result
  2,359   2,366   1,800   84   1,750
Interest Income
  250   318   368   418   392
Income Before Taxes
  2,836   2,345   1,599   -466   1,180
Income Taxes
  1,464   438   326   199   81
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,372   1,907   1,273   -267   1,099

 

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
  3.6600   5.4500   3.8300   -0.8200   3.3600
Dividend per Share
  1.2900   1.5600   1.8500   0.4800   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
  2,436   2,357   1,685   1,639   1,177
Cash Flow from Investing Activities
  1,020   -52   -284   35   -187
Cash Flow from Financing
  -3,931   -2,374   -1,508   -1,033   -463
Decrease / Increase in Cash
  -475   -69   -107   641   527
Employees
  177,000   176,000   174,000   121,000   120,000