2024-05-03  10:10:00 PM Chg. +1.04 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
246.23USD +0.42% 531,007
Turnover: 69.19 mill.
245.20Bid Size: 100 261.97Ask Size: 100 9.71 bill.USD 2.04% 14.42

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
  2,215   2,517   2,832   2,978   3,107
Intangible Assets
  508   492   492   512   1,159
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,179   4,638   5,246   5,713   7,837
Inventories
  183   128   136   137   161
Accounts Receivable
  1,188   252   318   397   433
Cash and Cash Equivalents
  701   240   75   512   627
Current Assets
  2,195   1,745   1,785   2,444   2,790
Total Assets
  6,374   6,383   7,031   8,157   10,627

 

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
  375   562   497   460   603
Long-term debt
  1,279   1,283   1,286   1,686   3,298
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  4,616   4,867   5,443   6,256   7,819
Share Capital
  1   1   1   1   1
Total Equity
  1,758   1,516   1,588   1,901   2,808
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,374   6,383   7,031   8,157   10,627

 

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
  7,441   8,176   8,899   9,361   9,524
Depreciation (total)
  -   -   -   -   -
Operating Result
  865   951   736   799   513
Interest Income
  -94   -58   -70   -114   -89
Income Before Taxes
  772   971   683   810   622
Income Taxes
  293   135   134   114   78
Minority Interests Profit
  -   -   -   -   -
Net Income
  479   836   549   696   544

 

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
  10.4800   19.0900   13.2600   17.1400   13.5000
Dividend per Share
  2.5200   3.0200   3.6100   4.2300   4.6000

 

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
  814   914   896   1,093   760
Cash Flow from Investing Activities
  -349   -476   -627   -759   -1,954
Cash Flow from Financing
  -484   -899   -434   103   1,309
Decrease / Increase in Cash
  -19   -461   -165   437   115
Employees
  38,000   40,000   42,000   -   -