11/15/2024  10:10:00 PM Chg. -10.26 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
192.68USD -5.06% 4.58 mill.
Turnover: 646.94 mill.
192.01Bid Size: 100 199.63Ask Size: 100 34.97 bill.USD - 26.07

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
  434   458   482   497   532
Intangible Assets
  5,951   5,514   5,205   4,943   4,820
Long-Term Investments
  -   87   84   88   94
Fixed Assets
  -   19,125   19,474   -   20,356
Inventories
  -   -   -   -   -
Accounts Receivable
  2,394   -   -   -   -
Cash and Cash Equivalents
  891   837   1,814   1,366   1,216
Current Assets
  3,874   4,126   5,090   4,763   4,981
Total Assets
  22,549   23,251   24,564   24,689   25,337

 

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
  2,512   -   -   -   -
Long-term debt
  -   11,545   12,384   12,034   12,595
Liabilities to Banks
  -   -   -   -   -
Provisions
  836   754   440   547   464
Liabilities
  15,595   16,988   18,284   18,647   19,572
Share Capital
  10,901   3   3   3   3
Total Equity
  6,954   6,263   6,280   6,042   5,765
Minority Interests
  240   260   279   0.0000   -
Total liabilities equity
  22,549   23,251   24,564   24,689   25,337

 

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
  10,412   11,088   11,359   13,874   14,410
Depreciation (total)
  1,141   1,202   1,287   1,264   1,130
Operating Result
  741   777   731   1,393   1,799
Interest Income
  -406   438   410   369   403
Income Before Taxes
  328   352   373   1,128   1,363
Income Taxes
  59   116   72   163   260
Minority Interests Profit
  -25   -36   -29   -5   0.0000
Net Income
  259   191   279   966   1,091

 

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
  1.2700   0.9800   1.4600   5.0500   5.8200
Dividend per Share
  0.0000   -   -   -   -

 

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
  1,254   1,417   1,959   2,942   2,260
Cash Flow from Investing Activities
  -810   -1,190   -796   -2,103   -2,006
Cash Flow from Financing
  -452   -276   -217   -1,235   -329
Decrease / Increase in Cash
  -68   -54   977   -448   -150
Employees
  58,000   67,000   70,000   79,000   86,000