08/11/2024  22:00:00 Chg. +10.0700 Volume Bid01:09:07 Ask01:09:07 Market Capitalization Dividend Y. P/E Ratio
684.2200USD +1.49% 1.71 mill.
Turnover: 583.05 mill.
683.8500Bid Size: 100 684.7900Ask Size: 100 191.78 bill.USD 0.53% 64.67

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
  812   780   734   780   888
Intangible Assets
  61   54   28   3,252   7,061
Long-Term Investments
  13   13   19   43   98
Fixed Assets
  2,774   2,689   2,951   10,359   22,687
Inventories
  -   -   -   -   -
Accounts Receivable
  98   87   149   391   446
Cash and Cash Equivalents
  1,464   2,116   6,442   2,562   2,796
Current Assets
  2,404   3,594   7,980   5,157   5,047
Total Assets
  5,178   6,283   10,931   15,516   27,734

 

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
  178   274   305   623   737
Long-term debt
  388   386   2,031   2,034   6,415
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   2   525   -
Liabilities
  2,824   2,534   5,825   5,647   11,293
Share Capital
  3   3   3   3   3
Total Equity
  2,354   3,749   5,106   9,869   16,441
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,178   6,283   10,931   15,516   27,734

 

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
  5,964   6,784   7,679   9,633   12,726
Depreciation (total)
  253   225   218   363   746
Operating Result
  1,497   1,854   2,176   2,500   2,571
Interest Income
  -2   31   25   56   -29
Income Before Taxes
  1,503   1,881   2,198   2,556   2,542
Income Taxes
  292   324   372   494   476
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,211   1,557   1,826   2,062   2,066

 

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
  4.7200   5.9900   6.9900   7.6500   7.3800
Dividend per Share
  1.5600   1.8800   2.1200   2.3600   2.7200

 

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
  2,112   2,324   2,414   3,250   3,889
Cash Flow from Investing Activities
  -532   -566   -97   -3,965   -5,421
Cash Flow from Financing
  -634   -1,034   2,034   -3,176   1,732
Decrease / Increase in Cash
  935   721   4,345   -3,878   178
Employees
  8,900   9,400   10,600   13,500   -