2024-11-19  9:16:57 PM Chg. +0.4200 Volume Bid9:18:49 PM Ask9:18:49 PM Market Capitalization Dividend Y. P/E Ratio
74.0500USD +0.57% 35,189
Turnover: 1.59 mill.
74.1000Bid Size: 100 74.1400Ask Size: 200 26.79 bill.USD - 93.35

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  2,541   2,469   2,262   2,239   2,010
Intangible Assets
  6,131   5,715   5,940   5,378   4,797
Long-Term Investments
  1,750   1,641   1,625   1,018   945
Fixed Assets
  40,233   39,746   41,784   39,974   39,539
Inventories
  -   -   -   -   -
Accounts Receivable
  358   364   767   823   828
Cash and Cash Equivalents
  1,029   358   1,222   2,831   2,814
Current Assets
  1,763   1,082   2,405   4,030   4,812
Total Assets
  41,996   40,828   44,189   44,004   44,351

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  1,250   -   -   -   -
Long-term debt
  13,186   13,371   15,416   16,686   15,699
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  19,422   19,130   22,264   24,403   26,089
Share Capital
  -   -   -   -   -
Total Equity
  22,574   21,698   21,925   19,601   18,262
Minority Interests
  5,631   5,103   5,630   4,510   3,590
Total liabilities equity
  41,996   40,828   44,189   44,004   44,351

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  7,594   8,040   10,292   9,363   11,400
Depreciation (total)
  824   905   1,061   1,083   1,072
Operating Result
  1,394   1,511   1,470   177   1,977
Interest Income
  -591   -606   -657   -634   -642
Income Before Taxes
  827   1,041   513   -1,435   789
Income Taxes
  1,063   -176   -166   44   -45
Minority Interests Profit
  536   334   241   30   346
Net Income
  1,354   531   106   -1,421   398

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  -0.5100   0.1000   -1.5100   -1.5300   -0.2100
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,732   2,156   2,313   1,730   2,437
Cash Flow from Investing Activities
  -3,137   -370   314   -736   -689
Cash Flow from Financing
  1,868   -2,380   -1,773   574   -1,698
Decrease / Increase in Cash
  467   -595   854   1,571   47
Employees
  4,308   4,555   6,753   7,047   6,800