2024-04-29  9:59:57 PM Chg. +5.26 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
139.52USD +3.92% 113,222
Turnover: 15.88 mill.
-Bid Size: - -Ask Size: - 22.6 bill.USD 2.04% 18.38

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
  1,145   1,288   1,453   1,627   1,707
Intangible Assets
  1,119   1,207   1,121   1,167   1,167
Long-Term Investments
  462   436   482   521   141
Fixed Assets
  9,197   9,613   10,353   10,968   10,870
Inventories
  95   99   123   223   208
Accounts Receivable
  924   1,012   1,063   1,520   1,438
Cash and Cash Equivalents
  137   135   1,192   1,158   872
Current Assets
  1,306   1,390   2,490   3,058   2,741
Total Assets
  10,503   11,003   12,843   14,026   13,611

 

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
  1,021   1,021   1,041   1,633   1,600
Long-term debt
  3,748   3,429   3,966   4,013   4,010
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  5,548   5,736   7,156   7,217   7,128
Share Capital
  2   2   2   2   2
Total Equity
  4,955   5,267   5,687   6,809   6,483
Minority Interests
  34   51   46   50   39
Total liabilities equity
  10,503   11,003   12,843   14,026   13,611

 

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
  7,709   7,531   7,726   9,437   10,788
Depreciation (total)
  270   309   329   361   408
Operating Result
  1,165   1,101   1,231   1,971   2,381
Interest Income
  -151   -167   -175   -163   -151
Income Before Taxes
  1,030   926   1,076   1,884   2,599
Income Taxes
  -241   -182   -247   -460   -597
Minority Interests Profit
  52   52   48   68   85
Net Income
  772   736   858   1,431   1,995

 

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
  5.6300   5.3900   6.3600   10.6200   15.8500
Dividend per Share
  1.8000   2.0300   2.1200   2.2400   2.4800

 

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
  1,175   1,200   1,243   2,005   2,233
Cash Flow from Investing Activities
  -805   -801   -411   -772   21
Cash Flow from Financing
  -592   -401   225   -1,267   -2,540
Decrease / Increase in Cash
  -222   -2   1,057   -34   -286
Employees
  45,000   46,000   47,000   49,000   49,000