2024-11-15  10:10:00 PM Chg. -8.50 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
353.57USD -2.35% 3.62 mill.
Turnover: 889.52 mill.
353.01Bid Size: 200 357.17Ask Size: 100 237.95 bill.USD 1.46% 30.56

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  1,545.5680   1,639.1050   1,659.1400   1,530.0070   1,521.1190
Intangible Assets
  1,029.2180   1,710.9380   1,930.8080   2,072.9570   2,904.0310
Long-Term Investments
  324.5140   329.5260   317.9720   197.4430   334.6640
Fixed Assets
  19,328.8370   23,509.3320   25,652.5190   27,863.3740   35,074.5820
Inventories
  -   -   -   -   -
Accounts Receivable
  7,846.8920   9,728.2120   11,776.7750   12,227.1860   13,664.8470
Cash and Cash Equivalents
  8,415.3300   8,168.1740   7,889.8330   9,045.0320   5,004.4690
Current Assets
  17,749.7560   19,666.5110   21,610.8710   23,381.9310   20,857.7810
Total Assets
  37,078.5930   43,175.8430   47,263.3900   51,245.3050   55,932.3630

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  1,349.8740   2,274.0570   2,559.4850   2,491.1730   2,743.8070
Long-term debt
  54.0520   53.4730   45.8930   43.0930   78.6280
Liabilities to Banks
  7.8000   12.1000   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  19,579.4200   23,078.7290   24,516.3020   24,786.7120   26,764.1150
Share Capital
  .0150   .0150   .0150   .0150   .0150
Total Equity
  17,499.1730   20,097.1140   22,747.0880   26,458.5930   29,168.2480
Minority Interests
  498.6370   567.6600   640.9910   765.7540   879.6020
Total liabilities equity
  37,078.5930   43,175.8430   47,263.3900   51,245.3050   55,932.3630

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  44,327.0390   50,533.3890   61,594.3050   64,111.7450   64,896.4640
Depreciation (total)
  -   1,891.2420   2,088.2160   2,281.0850   2,168.0380
Operating Result
  6,513.6440   7,621.5290   9,367.1810   8,809.8890   9,595.8470
Interest Income
  36.2600   -26.1270   -2.1870   232.8840   213.2870
Income Before Taxes
  6,774.3310   7,761.1160   9,196.1670   9,139.3320   9,699.3230
Income Taxes
  1,589.0180   1,770.5710   2,207.2070   2,135.8020   2,280.1260
Minority Interests Profit
  -77.4740   -83.7360   -111.7910   -131.9730   -154.4100
Net Income
  5,107.8390   5,906.8090   6,877.1690   6,871.5570   7,264.7870

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  8.0300   9.3100   10.8700   10.9000   11.5700
Dividend per Share
  3.2000   3.5200   3.8800   4.4800   5.1600

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  8,215.1520   8,975.1480   9,541.1290   9,524.2680   9,131.0270
Cash Flow from Investing Activities
  -1,894.5190   -4,309.7660   -4,260.6290   -2,622.4700   -7,061.8180
Cash Flow from Financing
  -4,049.0920   -4,926.3370   -5,311.0260   -5,645.3260   -6,063.5080
Decrease / Increase in Cash
  2,288.4770   -247.1560   -278.3410   1,155.1990   -4,040.5630
Employees
  506,000   624,000   -   -   -