11/12/2024  6:42:52 PM Chg. -0.75 Volume Bid6:43:45 PM Ask6:43:45 PM Market Capitalization Dividend Y. P/E Ratio
200.64USD -0.37% 282,864
Turnover: 35.25 mill.
200.43Bid Size: 800 200.66Ask Size: 100 26.74 bill.USD 0.73% 138.21

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
  287   604   670   847   961
Intangible Assets
  530   1,216   1,177   952   667
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,555   9,172   9,642   9,428   8,690
Inventories
  -   276   274   287   310
Accounts Receivable
  1,734   2,137   2,189   2,350   2,429
Cash and Cash Equivalents
  668   524   727   516   777
Current Assets
  2,812   3,339   3,619   3,643   4,005
Total Assets
  9,367   12,511   13,261   13,071   12,695

 

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
  -   -   -   -   -
Long-term debt
  2,925   4,644   4,593   3,928   4,664
Liabilities to Banks
  61   100   483   -   -
Provisions
  184   234   239   -   -
Liabilities
  5,950   8,640   8,917   8,718   8,437
Share Capital
  -   -   -   -   0.0000
Total Equity
  3,417   3,871   4,344   4,353   4,258
Minority Interests
  4   9   53   54   57
Total liabilities equity
  9,367   12,511   13,261   13,071   12,695

 

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
  11,094   12,297   13,737   14,396   15,438
Depreciation (total)
  -   -   -   -   -
Operating Result
  912   998   1,152   1,088   621
Interest Income
  -133   -179   -184   -199   -212
Income Before Taxes
  866   781   967   886   403
Income Taxes
  -196   -152   -208   -193   -195
Minority Interests Profit
  3   1   6   8   9
Net Income
  667   628   753   685   199

 

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
  4.6600   4.4200   5.3400   5.0000   1.4500
Dividend per Share
  1.3200   1.3600   1.4000   1.4400   1.4600

 

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
  992   1,334   1,031   986   1,165
Cash Flow from Investing Activities
  65   -2,815   -730   -313   -211
Cash Flow from Financing
  -709   1,451   -113   -865   -715
Decrease / Increase in Cash
  348   -30   188   -192   245
Employees
  34,000   39,000   43,000   -   -