14/11/2024  16:02:45 Chg. +0.29 Volume Bid16:02:45 Ask16:02:45 Market Capitalization Dividend Y. P/E Ratio
61.06USD +0.47% 47,845
Turnover: 2.03 mill.
60.96Bid Size: 800 61.13Ask Size: 800 33.41 bill.USD 3.02% 31.73

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  164   176   180   185   179
Intangible Assets
  918   826   2,668   2,957   4,450
Long-Term Investments
  272   284   1,776   3,065   3,306
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  306   346   437   557   467
Cash and Cash Equivalents
  1,257   1,376   2,719   4,360   2,286
Current Assets
  -   -   -   -   -
Total Assets
  9,301   10,677   50,455   60,690   65,589

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  956   1,094   2,402   2,696   2,352
Long-term debt
  836   838   2,662   3,096   3,238
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  4,673   5,312   42,063   51,233   59,610
Share Capital
  -   -   -   -   -
Total Equity
  4,628   5,365   8,392   9,457   5,979
Minority Interests
  -2   -17   41   43   360
Total liabilities equity
  9,301   10,677   50,455   60,690   65,589

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  7,594   8,469   10,778   15,643   11,556
Depreciation (total)
  182   178   296   645   496
Operating Result
  -   -   -   -   -
Interest Income
  -43   -47   -90   -114   -115
Income Before Taxes
  750   1,369   1,784   3,083   1,535
Income Taxes
  120   308   322   713   398
Minority Interests Profit
  7   14   25   20   16
Net Income
  628   1,062   1,427   2,422   1,136

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  2.3000   3.8900   5.0200   8.5000   4.1300
Dividend per Share
  1.2000   1.2600   1.3500   1.5600   1.7700

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  943   1,121   1,578   4,090   4,355
Cash Flow from Investing Activities
  -354   -520   -2,331   -7,449   -10,524
Cash Flow from Financing
  -442   -482   2,096   5,000   4,095
Decrease / Increase in Cash
  147   119   1,343   1,641   -2,074
Employees
  23,436   25,063   27,058   28,290   -