2024-06-07  10:10:00 PM Chg. -3.99 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
129.97USD -2.98% 19.6 mill.
Turnover: 1.88 bill.
128.83Bid Size: 100 129.00Ask Size: 100 92.77 bill.USD 1.14% 29.14

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
  5,653   5,390   5,259   6,055   6,431
Intangible Assets
  35,053   28,265   22,270   18,107   14,429
Long-Term Investments
  3,802   4,163   1,005   864   1,624
Fixed Assets
  87,433   83,324   75,682   81,993   79,848
Inventories
  2,538   2,678   3,649   3,281   3,402
Accounts Receivable
  9,420   11,177   12,371   12,484   12,788
Cash and Cash Equivalents
  9,474   13,942   9,676   9,302   14,201
Current Assets
  30,773   38,957   36,138   36,868   43,567
Total Assets
  118,206   122,281   111,820   118,861   123,415

 

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
  14,422   18,334   19,213   20,065   21,696
Long-term debt
  43,061   43,998   49,201   44,319   41,622
Liabilities to Banks
  6,329   7,873   4,320   7,737   6,362
Provisions
  -   -   -   -   -
Liabilities
  99,197   107,294   112,762   115,706   115,862
Share Capital
  -   -   -   -   -
Total Equity
  19,009   14,987   -942   3,155   7,553
Minority Interests
  5,766   5,661   4,823   4,729   5,074
Total liabilities equity
  118,206   122,281   111,820   118,861   123,415

 

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
  61,642   78,660   90,621   92,154   94,224
Depreciation (total)
  4,938   8,634   7,746   6,143   5,390
Operating Result
  -3,252   -3,333   -191   2,622   5,144
Interest Income
  -2,104   -2,355   -2,170   -2,626   -1,474
Income Before Taxes
  -5,356   -5,688   -2,361   -4   3,670
Income Taxes
  -1,619   -1,833   -180   -5,500   165
Minority Interests Profit
  -46   -127   129   913   255
Net Income
  -1,672   -3,728   -2,310   4,616   3,250

 

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
  -   -   -   6.3800   4.3700
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
  2,222   6,810   6,991   9,291   11,407
Cash Flow from Investing Activities
  -31,256   -2,881   3,389   -4,686   -460
Cash Flow from Financing
  31,908   364   -14,329   -4,604   -5,950
Decrease / Increase in Cash
  2,898   4,468   -4,138   -89   5,033
Employees
  138,000   145,000   157,000   165,000   158,000