2024-04-18  4:11:47 PM Chg. +2.61 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
74.59USD +3.63% 41,718
Turnover: 3.08 mill.
-Bid Size: - -Ask Size: - 39.56 bill.USD - 14.88

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
  2,121   2,774   3,391   2,432   2,019
Intangible Assets
  2,063   8,388   7,824   6,911   6,101
Long-Term Investments
  7,717   12,853   14,043   14,684   16,286
Fixed Assets
  20,671   45,326   49,878   46,742   43,885
Inventories
  -   -   -   -   -
Accounts Receivable
  6,247   9,696   12,238   13,272   15,532
Cash and Cash Equivalents
  12,123   10,800   13,118   12,074   17,193
Current Assets
  20,323   23,393   28,497   30,128   40,756
Total Assets
  40,994   68,719   78,375   76,870   84,641

 

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
  4,164   7,069   8,493   9,525   16,420
Long-term debt
  13,638   16,682   18,571   17,938   17,710
Liabilities to Banks
  -   -   -   -   -
Provisions
  4,164   -   -   -   -
Liabilities
  28,335   42,834   51,435   52,689   58,704
Share Capital
  -   1   1   1   1
Total Equity
  12,659   25,885   26,940   24,181   25,937
Minority Interests
  108   112   145   124   97
Total liabilities equity
  40,994   68,719   78,375   76,870   84,641

 

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
  74,639   111,115   125,982   144,547   153,999
Depreciation (total)
  643   1,259   1,476   1,553   1,293
Operating Result
  1,781   3,082   1,784   1,318   2,930
Interest Income
  -412   -728   -665   -665   -725
Income Before Taxes
  1,782   2,773   1,813   1,962   3,598
Income Taxes
  473   979   477   760   899
Minority Interests Profit
  12   14   11   0.0000   3
Net Income
  1,321   1,808   1,347   1,202   2,702

 

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
  3.1900   3.1700   2.3100   2.0900   4.9700
Dividend per Share
  -   -   -   -   -

 

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
  1,483   5,503   4,205   6,261   8,053
Cash Flow from Investing Activities
  -1,532   -6,955   -3,299   -2,921   -1,191
Cash Flow from Financing
  6,832   260   1,362   -4,197   -1,658
Decrease / Increase in Cash
  6,781   -1,174   2,257   -868   5,172
Employees
  56,600   -   -   -   -