15/11/2024  07:57:05 Chg. -9.9500 Volume Bid21:59:58 Ask21:59:58 Market Capitalization Dividend Y. P/E Ratio
342.4000EUR -2.82% -
Turnover: -
335.3000Bid Size: 30 336.3500Ask Size: 30 226.02 bill.EUR - -

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
  1,140.5980   1,264.0200   1,391.1660   1,545.5680   1,639.1050
Intangible Assets
  710.3820   710.3820   840.7790   1,029.2180   1,710.9380
Long-Term Investments
  211.6100   215.5320   240.3130   324.5140   329.5260
Fixed Assets
  10,592.6010   10,863.5240   14,339.2790   19,328.8370   23,509.3320
Inventories
  -   -   -   -   -
Accounts Receivable
  6,885.2570   7,496.3680   8,095.0710   7,846.8920   9,728.2120
Cash and Cash Equivalents
  4,126.8600   5,061.3600   6,126.8530   8,415.3300   8,168.1740
Current Assets
  12,097.2890   13,585.5590   15,450.6010   17,749.7560   19,666.5110
Total Assets
  22,689.8900   24,449.0830   29,789.8800   37,078.5930   43,175.8430

 

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
  1,525.0650   1,348.8020   1,646.6410   1,349.8740   2,274.0570
Long-term debt
  22.1630   19.6760   16.2470   54.0520   53.4730
Liabilities to Banks
  2.9000   5.3000   6.4000   7.8000   12.1000
Provisions
  137.1000   125.7000   133.2000   -   -
Liabilities
  12,979.6900   13,724.4950   14,962.1890   19,579.4200   23,078.7290
Share Capital
  .0140   .0150   .0150   .0150   .0150
Total Equity
  9,710.2000   10,724.5880   14,827.6910   17,499.1730   20,097.1140
Minority Interests
  760.7230   359.8350   418.6830   498.6370   567.6600
Total liabilities equity
  22,689.8900   24,449.0830   29,789.8800   37,078.5930   43,175.8430

 

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
  36,765.4780   41,603.4280   43,215.0130   44,327.0390   50,533.3890
Depreciation (total)
  801.7890   926.7760   892.7600   -   1,891.2420
Operating Result
  4,632.6090   5,841.0410   6,305.0740   6,513.6440   7,621.5290
Interest Income
  22.3950   36.7980   64.5450   36.2600   -26.1270
Income Before Taxes
  4,616.0320   5,808.0930   6,251.7970   6,774.3310   7,761.1160
Income Taxes
  981.1000   1,593.4990   1,405.5560   1,589.0180   1,770.5710
Minority Interests Profit
  -189.7830   -154.6870   -67.1290   -77.4740   -83.7360
Net Income
  3,445.1490   4,059.9070   4,779.1120   5,107.8390   5,906.8090

 

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
  4,973.0390   6,026.6910   6,626.9530   8,215.1520   8,975.1480
Cash Flow from Investing Activities
  -2,233.8790   -1,249.6040   -1,755.5760   -1,894.5190   -4,309.7660
Cash Flow from Financing
  -3,560.2350   -3,709.0280   -3,767.1710   -4,049.0920   -4,926.3370
Decrease / Increase in Cash
  -778.7490   934.5000   1,065.4930   2,288.4770   -247.1560
Employees
  425,000   459,000   492,000   506,000   624,000