15/11/2024  22:10:00 Chg. -8.50 Volume Bid02:00:00 Ask02:00:00 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

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  1,391.1660   1,545.5680   1,639.1050   1,659.1400   1,530.0070
Intangible Assets
  840.7790   1,029.2180   1,710.9380   1,930.8080   2,072.9570
Long-Term Investments
  240.3130   324.5140   329.5260   317.9720   197.4430
Fixed Assets
  14,339.2790   19,328.8370   23,509.3320   25,652.5190   27,863.3740
Inventories
  -   -   -   -   -
Accounts Receivable
  8,095.0710   7,846.8920   9,728.2120   11,776.7750   12,227.1860
Cash and Cash Equivalents
  6,126.8530   8,415.3300   8,168.1740   7,889.8330   9,045.0320
Current Assets
  15,450.6010   17,749.7560   19,666.5110   21,610.8710   23,381.9310
Total Assets
  29,789.8800   37,078.5930   43,175.8430   47,263.3900   51,245.3050

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  1,646.6410   1,349.8740   2,274.0570   2,559.4850   2,491.1730
Long-term debt
  16.2470   54.0520   53.4730   45.8930   43.0930
Liabilities to Banks
  6.4000   7.8000   12.1000   -   -
Provisions
  133.2000   -   -   -   -
Liabilities
  14,962.1890   19,579.4200   23,078.7290   24,516.3020   24,786.7120
Share Capital
  .0150   .0150   .0150   .0150   .0150
Total Equity
  14,827.6910   17,499.1730   20,097.1140   22,747.0880   26,458.5930
Minority Interests
  418.6830   498.6370   567.6600   640.9910   765.7540
Total liabilities equity
  29,789.8800   37,078.5930   43,175.8430   47,263.3900   51,245.3050

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  43,215.0130   44,327.0390   50,533.3890   61,594.3050   64,111.7450
Depreciation (total)
  892.7600   -   1,891.2420   2,088.2160   2,281.0850
Operating Result
  6,305.0740   6,513.6440   7,621.5290   9,367.1810   8,809.8890
Interest Income
  64.5450   36.2600   -26.1270   -2.1870   232.8840
Income Before Taxes
  6,251.7970   6,774.3310   7,761.1160   9,196.1670   9,139.3320
Income Taxes
  1,405.5560   1,589.0180   1,770.5710   2,207.2070   2,135.8020
Minority Interests Profit
  -67.1290   -77.4740   -83.7360   -111.7910   -131.9730
Net Income
  4,779.1120   5,107.8390   5,906.8090   6,877.1690   6,871.5570

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  7.4900   8.0300   9.3100   10.8700   10.9000
Dividend per Share
  2.9200   3.2000   3.5200   3.8800   4.4800

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  6,626.9530   8,215.1520   8,975.1480   9,541.1290   9,524.2680
Cash Flow from Investing Activities
  -1,755.5760   -1,894.5190   -4,309.7660   -4,260.6290   -2,622.4700
Cash Flow from Financing
  -3,767.1710   -4,049.0920   -4,926.3370   -5,311.0260   -5,645.3260
Decrease / Increase in Cash
  1,065.4930   2,288.4770   -247.1560   -278.3410   1,155.1990
Employees
  492,000   506,000   624,000   -   -