2024-05-17  10:10:00 PM Chg. +0.71 Volume Bid12:27:45 AM Ask12:27:45 AM Market Capitalization Dividend Y. P/E Ratio
111.50USD +0.64% 3.26 mill.
Turnover: 256.68 mill.
110.91Bid Size: 100 111.80Ask Size: 1,000 103.23 bill.USD 3.12% 33.79

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
  -   -   -   -   -
Intangible Assets
  450.6900   314.1790   726.8210   552.5170   1,183.0060
Long-Term Investments
  5,745.2940   6,237.3710   7,602.0140   8,610.9580   9,698.8980
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  107.1410   85.8350   189.3560   424.2400   377.9960
Cash and Cash Equivalents
  343.8560   1,088.8550   598   556   278
Current Assets
  -   -   -   -   -
Total Assets
  38,417.6640   40,031.8500   56,065.0050   58,486.2200   87,897.4480

 

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
  760.5150   704.9540   1,143.3720   1,252.7670   1,711.8850
Long-term debt
  11,089.8150   11,905.8770   16,849.0760   17,715.0540   23,875.9610
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  12,616.7760   13,960.0660   19,740.4250   20,744.0100   30,034.3550
Share Capital
  6.2960   6.3180   7.3940   7.3980   9.2310
Total Equity
  25,800.8880   26,071.7840   36,324.5800   37,742.2100   57,863.0930
Minority Interests
  3,502.7950   3,418.6570   4,353.0330   4,315.3370   4,625.8110
Total liabilities equity
  38,417.6640   40,031.8500   56,065.0050   58,486.2200   87,897.4480

 

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
  2,804.4490   3,330.6210   4,438.7350   4,759.4400   5,973.6920
Depreciation (total)
  947.2140   1,139.8790   1,561.9690   1,577.9420   1,812.7770
Operating Result
  847.0020   1,849.7660   2,118.9440   3,206.9960   3,467.5380
Interest Income
  -214.4780   -215.7400   -313.4630   -265.3570   -
Income Before Taxes
  1,886.2900   1,776.3630   1,747.0880   3,322.8480   3,690.8100
Income Taxes
  63.3300   74.5170   130.4580   -174.2580   -135.4120
Minority Interests Profit
  -173.5990   -128.8870   -134.8160   -208.8670   -190.5420
Net Income
  1,643.4260   1,566.9500   1,473.1220   2,933.5710   3,358.7960

 

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
  2.9000   2.4800   2.0200   3.9700   4.2800
Dividend per Share
  1.9200   2.1200   2.3200   2.5200   3.1600

 

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
  1,803.5590   2,264.0340   2,937.0050   2,996.0420   4,126.4300
Cash Flow from Investing Activities
  -663.7960   -685.3500   -3,074.3300   -1,990.0580   -4,499.0570
Cash Flow from Financing
  -1,232.1010   -839.5990   -372.1620   -1,008.3250   115.7890
Decrease / Increase in Cash
  -103.1900   744.9990   -490.7690   -41.9690   -277.6340
Employees
  1,617   1,712   1,945   2,053   -