18/11/2024  22:10:00 Chg. +0.93 Volume Bid10:00:00 Ask10:00:00 Market Capitalization Dividend Y. P/E Ratio
322.45USD +0.29% 1.19 mill.
Turnover: 246.69 mill.
314.09Bid Size: 100 325.00Ask Size: 200 89.69 bill.USD 1.53% 18.35

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  1,534   1,536   1,563   4,562   4,417
Intangible Assets
  -   -   -   39,003   36,562
Long-Term Investments
  -   -   1,518   26,929   21,542
Fixed Assets
  -   -   -   132,796   125,929
Inventories
  -   -   -   2,821   2,661
Accounts Receivable
  -   -   -   10,473   10,716
Cash and Cash Equivalents
  1,968   3,185   2,972   3,855   4,619
Current Assets
  -   -   -   20,430   29,845
Total Assets
  57,088   59,360   61,753   153,226   155,774

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  -   -   -   4,366   5,090
Long-term debt
  5,020   4,756   5,199   39,523   31,893
Liabilities to Banks
  149   276   240   2,955   5,514
Provisions
  -   -   -   -   -
Liabilities
  45,044   45,633   48,018   112,191   110,430
Share Capital
  -   -   -   4   4
Total Equity
  12,044   13,727   13,735   41,035   45,344
Minority Interests
  9   4   0.0000   44   41
Total liabilities equity
  57,088   59,360   61,753   153,226   155,774

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  37,876   39,668   41,616   48,650   153,566
Depreciation (total)
  143   151   115   235   2,949
Operating Result
  -   -   -   4,160   8,077
Interest Income
  -   -   -   -   -
Income Before Taxes
  3,327   2,979   3,606   3,581   6,570
Income Taxes
  1,250   1,136   1,374   935   1,450
Minority Interests Profit
  -17   -24   -5   9   16
Net Income
  2,094   1,867   2,237   2,637   5,104

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  8.1700   7.3100   8.9200   10.6900   13.5800
Dividend per Share
  0.0400   0.0400   0.0400   0.0400   0.0400

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,717   4,026   4,086   3,770   9,485
Cash Flow from Investing Activities
  -1,599   -2,574   -1,703   -26,378   -734
Cash Flow from Financing
  -530   -225   -2,651   23,515   -7,187
Decrease / Increase in Cash
  548   1,217   -213   883   1,556
Employees
  39,300   41,000   46,000   73,800   73,700