11/19/2024  6:49:52 PM Chg. -0.38 Volume Bid6:50:35 PM Ask- Market Capitalization Dividend Y. P/E Ratio
352.42USD -0.11% 73,015
Turnover: 25.63 mill.
283.00Bid Size: 107 -Ask Size: - 237.42 bill.USD 1.46% 30.49

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  956.5420   1,140.5980   1,264.0200   1,391.1660   1,545.5680
Intangible Assets
  510.1510   710.3820   710.3820   840.7790   1,029.2180
Long-Term Investments
  198.6330   211.6100   215.5320   240.3130   324.5140
Fixed Assets
  8,632.7820   10,592.6010   10,863.5240   14,339.2790   19,328.8370
Inventories
  -   -   -   -   -
Accounts Receivable
  6,222.3990   6,885.2570   7,496.3680   8,095.0710   7,846.8920
Cash and Cash Equivalents
  4,905.6090   4,126.8600   5,061.3600   6,126.8530   8,415.3300
Current Assets
  11,976.2220   12,097.2890   13,585.5590   15,450.6010   17,749.7560
Total Assets
  20,609.0040   22,689.8900   24,449.0830   29,789.8800   37,078.5930

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  1,280.8210   1,525.0650   1,348.8020   1,646.6410   1,349.8740
Long-term debt
  24.4570   22.1630   19.6760   16.2470   54.0520
Liabilities to Banks
  2.8000   2.9000   5.3000   6.4000   7.8000
Provisions
  111   137.1000   125.7000   133.2000   -
Liabilities
  12,419.6280   12,979.6900   13,724.4950   14,962.1890   19,579.4200
Share Capital
  .0150   .0140   .0150   .0150   .0150
Total Equity
  8,189.3760   9,710.2000   10,724.5880   14,827.6910   17,499.1730
Minority Interests
  634.1140   760.7230   359.8350   418.6830   498.6370
Total liabilities equity
  20,609.0040   22,689.8900   24,449.0830   29,789.8800   37,078.5930

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  34,797.6610   36,765.4780   41,603.4280   43,215.0130   44,327.0390
Depreciation (total)
  729.0520   801.7890   926.7760   892.7600   -
Operating Result
  4,810.4450   4,632.6090   5,841.0410   6,305.0740   6,513.6440
Interest Income
  14.2260   22.3950   36.7980   64.5450   36.2600
Income Before Taxes
  5,603.5720   4,616.0320   5,808.0930   6,251.7970   6,774.3310
Income Taxes
  1,253.9690   981.1000   1,593.4990   1,405.5560   1,589.0180
Minority Interests Profit
  -237.7110   -189.7830   -154.6870   -67.1290   -77.4740
Net Income
  4,111.8920   3,445.1490   4,059.9070   4,779.1120   5,107.8390

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  6.5800   5.5600   6.4600   7.4900   8.0300
Dividend per Share
  2.2000   2.4200   2.6600   2.9200   3.2000

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  4,575.1150   4,973.0390   6,026.6910   6,626.9530   8,215.1520
Cash Flow from Investing Activities
  -610.3500   -2,233.8790   -1,249.6040   -1,755.5760   -1,894.5190
Cash Flow from Financing
  -3,396.9330   -3,560.2350   -3,709.0280   -3,767.1710   -4,049.0920
Decrease / Increase in Cash
  544.8430   -778.7490   934.5000   1,065.4930   2,288.4770
Employees
  384,000   425,000   459,000   492,000   506,000