31/10/2024  20:59:59 Chg. -3.61 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
289.23USD -1.23% 69,435
Turnover: 20.18 mill.
-Bid Size: - -Ask Size: - 117.95 bill.USD 1.88% 31.65

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  793.7000   764.2000   703.9000   684.5000   652.6000
Intangible Assets
  886.4000   1,071.5000   1,215.8000   1,210.1000   1,333.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,038.7000   7,545.4000   7,601.4000   8,030.7000   8,263.3000
Inventories
  -   -   -   -   -
Accounts Receivable
  1,984.2000   2,439.3000   2,441.3000   2,727.4000   3,170.6000
Cash and Cash Equivalents
  2,170   1,949.2000   1,908.5000   2,575.2000   1,436.3000
Current Assets
  32,050   34,342.3000   31,564.1000   40,741.8000   54,804.9000
Total Assets
  37,088.7000   41,887.7000   39,165.5000   48,772.5000   63,068.2000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  135.4000   125.5000   102   141.1000   110.2000
Long-term debt
  2,002.4000   2,002.2000   1,002.8000   2,985   2,987.1000
Liabilities to Banks
  298.9000   340.1000   1,389.1000   390.8000   -
Provisions
  -   -   -   -   -
Liabilities
  33,629.1000   36,487.8000   33,413.3000   43,102.4000   59,842.9000
Share Capital
  63.9000   63.9000   63.9000   63.9000   63.9000
Total Equity
  3,459.6000   5,399.9000   5,752.2000   5,670.1000   3,225.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  37,088.7000   41,887.7000   39,165.5000   48,772.5000   63,068.2000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  13,325.8000   14,175.2000   14,589.8000   15,005.4000   16,498.3000
Depreciation (total)
  274.5000   304.4000   366.9000   403   410.7000
Operating Result
  2,511.7000   -   -   -   -
Interest Income
  -102.7000   -129.9000   -107.1000   -59.7000   -81.9000
Income Before Taxes
  2,171.1000   3,005.6000   3,182.6000   3,361.2000   3,804.1000
Income Taxes
  550.3000   712.8000   716.1000   762.7000   855.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,620.8000   2,292.8000   2,466.5000   2,598.5000   2,948.9000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  3.6800   5.2700   5.7300   6.1000   7.0400
Dividend per Share
  2.5200   3.0600   3.5200   3.7000   4.0500

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,515.2000   2,688.3000   3,026.2000   3,093.3000   3,099.5000
Cash Flow from Investing Activities
  -2,504.6000   -2,197.7000   3,156.3000   -3,515   -7,014.4000
Cash Flow from Financing
  -1,655.9000   -207.7000   -5,890.6000   6,437.5000   13,653.4000
Decrease / Increase in Cash
  -1,639.5000   254.1000   257.4000   6,089.6000   9,639.8000
Employees
  57,000   58,000   58,000   69,000   -