9/29/2023  9:59:58 PM Chg. +0.14 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
36.77USD +0.38% 64,844
Turnover: 2.39 mill.
-Bid Size: - -Ask Size: - 17.72 bill.USD 0.03% 15.07

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
  19,635.5000   20,729.9000   18,286   14,632.1000   14,435.5000
Intangible Assets
  3,878   3,944.5000   3,826.5000   3,643.7000   3,616.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  102.3000   110.8000   102.9000   88.3000   96.4000
Accounts Receivable
  542.3000   657.2000   612.7000   316.5000   583.9000
Cash and Cash Equivalents
  1,500   1,526.8000   2,329.6000   5,101.6000   4,703.1000
Current Assets
  2,376.4000   2,526.8000   4,007.7000   5,950.7000   6,416.2000
Total Assets
  29,160   30,210.7000   33,876.4000   36,494.9000   40,899.1000

 

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
  255   302.6000   235.4000   142.5000   263.1000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,295.4000   1,342.5000   2,106.5000   2,153   2,439.4000
Liabilities
  17,469.2000   19,638.6000   21,108.5000   25,248.5000   29,774.8000
Share Capital
  5.6630   5.2750   5.0310   4.9430   4.5380
Total Equity
  11,611.1000   10,469.8000   12,662.9000   11,179.9000   10,976.8000
Minority Interests
  4,034.1000   3,957.5000   4,935.7000   4,675.2000   4,906.1000
Total liabilities equity
  29,160   30,210.7000   33,876.4000   36,494.9000   40,899.1000

 

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
  10,797.5000   11,763.1000   12,899.7000   5,162.1000   9,680.1000
Depreciation (total)
  993.5000   1,178   1,304.6000   1,210.6000   1,150.6000
Operating Result
  1,712.5000   1,469.5000   3,940.2000   -642.4000   2,278.7000
Interest Income
  -668.7000   -769.5000   -847.9000   -676.4000   -799.6000
Income Before Taxes
  960.8000   634   2,846.7000   -1,511.5000   1,461.8000
Income Taxes
  -1,127.4000   50.1000   632.3000   -191.6000   253.4000
Minority Interests Profit
  -136.1000   -117.1000   -165.2000   287.2000   46
Net Income
  1,952.1000   466.8000   2,049.1000   -1,032.7000   1,254.4000

 

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
  3.3800   0.8200   3.9000   -2.0200   2.4400
Dividend per Share
  0.4400   0.4800   0.5200   0.1575   0.0100

 

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
  2,206.4000   1,722.5000   1,810.4000   -1,493   1,373.4000
Cash Flow from Investing Activities
  -1,580.6000   -2,083   3,519.4000   2,159.3000   1,543.6000
Cash Flow from Financing
  -568.8000   389.2000   -4,529.6000   2,103.4000   -2,814.1000
Decrease / Increase in Cash
  53.4000   26.8000   802.8000   2,772   101.4000
Employees
  51,000   55,000   52,000   52,000   42,000