2024-11-14  10:10:00 PM Chg. -26.44 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
167.96USD -13.60% 4.69 mill.
Turnover: 582.8 mill.
167.25Bid Size: 100 169.50Ask Size: 200 22.41 bill.USD 0.87% 115.83

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  259   232   237   287   604
Intangible Assets
  1,589   856   652   530   1,216
Long-Term Investments
  20   -   -   -   -
Fixed Assets
  6,751   6,316   5,931   6,555   9,172
Inventories
  67   -   -   -   276
Accounts Receivable
  1,657   1,831   1,877   1,734   2,137
Cash and Cash Equivalents
  376   390   327   668   524
Current Assets
  2,381   2,674   2,839   2,812   3,339
Total Assets
  9,132   8,990   8,770   9,367   12,511

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  591   -   -   -   -
Long-term debt
  3,225   3,056   3,052   2,925   4,644
Liabilities to Banks
  62   55   72   61   100
Provisions
  561   224   173   184   234
Liabilities
  5,985   5,607   5,459   5,950   8,640
Share Capital
  -   -   -   -   -
Total Equity
  3,147   3,383   3,311   3,417   3,871
Minority Interests
  12   13   3   4   9
Total liabilities equity
  9,132   8,990   8,770   9,367   12,511

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  4,712   10,170   10,194   11,094   12,297
Depreciation (total)
  -   -   -   -   -
Operating Result
  320   559   749   912   998
Interest Income
  -53   -148   -138   -133   -179
Income Before Taxes
  355   393   610   866   781
Income Taxes
  -112   -29   -28   -196   -152
Minority Interests Profit
  0.0000   -2   1   3   1
Net Income
  242   366   581   667   628

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  3.3200   2.4100   3.8500   4.6600   4.4200
Dividend per Share
  14.9200   1.2800   1.2800   1.3200   1.3600

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  399   526   768   992   1,334
Cash Flow from Investing Activities
  64   -71   -114   65   -2,815
Cash Flow from Financing
  -249   -429   -707   -709   1,451
Decrease / Increase in Cash
  213   26   -53   348   -30
Employees
  32,000   31,000   32,000   34,000   39,000