2024-12-20  9:59:55 PM Chg. +7.33 Volume Bid10:25:01 PM Ask10:25:01 PM Market Capitalization Dividend Y. P/E Ratio
644.20USD +1.15% 67,756
Turnover: 20.77 mill.
-Bid Size: - -Ask Size: - 180.17 bill.USD 0.56% 60.81

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  780   734   780   888   969
Intangible Assets
  54   28   3,252   7,061   6,419
Long-Term Investments
  13   19   43   98   105
Fixed Assets
  2,689   2,951   10,359   22,687   22,223
Inventories
  -   -   -   -   -
Accounts Receivable
  87   149   391   446   405
Cash and Cash Equivalents
  2,116   6,442   2,562   2,796   2,848
Current Assets
  3,594   7,980   5,157   5,047   5,557
Total Assets
  6,283   10,931   15,516   27,734   27,780

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  274   305   623   737   638
Long-term debt
  386   2,031   2,034   6,415   6,120
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   2   525   -   -
Liabilities
  2,534   5,825   5,647   11,293   10,511
Share Capital
  3   3   3   3   3
Total Equity
  3,749   5,106   9,869   16,441   17,269
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,283   10,931   15,516   27,734   27,780

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  6,784   7,679   9,633   12,726   14,368
Depreciation (total)
  225   218   363   746   806
Operating Result
  1,854   2,176   2,500   2,571   3,141
Interest Income
  31   25   56   -29   -152
Income Before Taxes
  1,881   2,198   2,556   2,542   2,989
Income Taxes
  324   372   494   476   605
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,557   1,826   2,062   2,066   2,384

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  5.9900   6.9900   7.6500   7.3800   8.4900
Dividend per Share
  1.8800   2.1200   2.3600   2.7200   3.1200

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,324   2,414   3,250   3,889   5,046
Cash Flow from Investing Activities
  -566   -97   -3,965   -5,421   -922
Cash Flow from Financing
  -1,034   2,034   -3,176   1,732   -4,269
Decrease / Increase in Cash
  721   4,345   -3,878   178   -145
Employees
  9,400   10,600   13,500   -   -