6/24/2022  9:59:58 PM Chg. +13.70 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
299.40USD +4.80% 201,991
Turnover: 59.56 mill.
-Bid Size: - -Ask Size: - 198.99 bill.USD 1.18% 32.16

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
  1,140.6000   1,264   1,391.2000   1,545.6000   1,639.1000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  10,592.6000   10,863.5000   14,339.3000   19,328.8000   23,509.3000
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  4,126.9000   5,061.4000   6,126.9000   8,415.3000   8,168.2000
Current Assets
  12,097.3000   13,585.6000   15,450.6000   17,749.8000   19,666.5000
Total Assets
  22,689.9000   24,449.1000   29,789.9000   37,078.6000   43,175.8000

 

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
  1,525.1000   1,348.8000   1,646.6000   1,349.9000   2,274.1000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  2.9000   5.3000   6.4000   7.8000   12.1000
Provisions
  137.1000   125.7000   133.2000   -   -
Liabilities
  12,979.7000   13,724.5000   14,962.2000   19,579.4000   23,078.8000
Share Capital
  -   -   -   -   -
Total Equity
  8,949.5000   10,364.8000   14,409   17,001.9000   19,529.5000
Minority Interests
  760.7000   359.8000   418.7000   497.3000   567.7000
Total liabilities equity
  22,689.9000   24,449.1000   29,789.9000   37,078.6000   43,175.8000

 

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
  36,765.5000   41,603.4000   43,215   44,327   50,533.4000
Depreciation (total)
  -   -   -   -   -
Operating Result
  4,632.6000   5,841   6,305.1000   6,513.6000   7,621.5000
Interest Income
  22.4000   36.8000   64.5000   36.2000   -26.1000
Income Before Taxes
  4,616   5,808.1000   6,251.8000   6,774.3000   7,761.1000
Income Taxes
  981.1000   1,593.5000   1,405.6000   1,589   1,770.6000
Minority Interests Profit
  -189.8000   -154.7000   -67.1000   -77.5000   -83.7000
Net Income
  3,445.1000   4,059.9000   4,779.1000   5,107.8000   5,906.8000

 

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
  5.5600   6.4600   7.4900   8.0300   9.3100
Dividend per Share
  2.4200   2.6600   2.9200   3.2000   3.5200

 

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
  4,973   6,026.7000   6,627   8,215.2000   8,975.1000
Cash Flow from Investing Activities
  -2,233.9000   -1,249.6000   -1,755.6000   -1,894.5000   -4,309.8000
Cash Flow from Financing
  -3,560.2000   -3,709   -3,767.2000   -4,049.1000   -4,926.3000
Decrease / Increase in Cash
  -778.7000   934.5000   1,065.5000   2,288.5000   -247.2000
Employees
  425,000   459,000   492,000   506,000   624,000