2024-05-07  10:10:00 PM Chg. +2.01 Volume Bid12:36:31 AM Ask12:36:31 AM Market Capitalization Dividend Y. P/E Ratio
245.02USD +0.83% 481,795
Turnover: 63.5 mill.
237.70Bid Size: 200 254.50Ask Size: 1,400 53.54 bill.USD 0.90% 54.33

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  202.7000   377.6000   412.2000   436.9000   467.4000
Intangible Assets
  1,698.8000   1,627.3000   1,644.6000   1,773   2,318.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,578   7,073.5000   7,726.8000   8,215.3000   10,517.3000
Inventories
  -   -   -   -   -
Accounts Receivable
  1,734   1,844.8000   2,157.2000   4,857.5000   5,419.2000
Cash and Cash Equivalents
  480.4000   545.5000   681.2000   607.2000   604.8000
Current Assets
  4,335.8000   4,416.1000   5,170.6000   8,118.7000   9,117.5000
Total Assets
  10,913.8000   11,489.6000   12,897.4000   16,334   19,634.8000

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  -   -   3,475.9000   5,740.2000   6,348.5000
Long-term debt
  62.8000   26.9000   2,691.9000   3,091.4000   3,816.1000
Liabilities to Banks
  2,320   2,722.6000   2,981.9000   3,610.4000   4,606.7000
Provisions
  -   -   -   -   -
Liabilities
  7,225.6000   7,833.8000   8,732.5000   11,764.3000   14,419.3000
Share Capital
  176.9000   178.3000   181   184   188.1000
Total Equity
  3,688.2000   3,655.8000   4,164.9000   4,569.7000   5,215.5000
Minority Interests
  49.9000   59.2000   59.7000   70.8000   60
Total liabilities equity
  10,913.8000   11,489.6000   12,897.4000   16,334   19,634.8000

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  5,392.4000   5,594.8000   6,159.6000   6,934   7,195
Depreciation (total)
  93.9000   103.6000   121.1000   127.8000   140.4000
Operating Result
  -   -   -   -   -
Interest Income
  103   109.8000   124.1000   138.4000   179.8000
Income Before Taxes
  293.5000   356.9000   378.1000   479.4000   626.1000
Income Taxes
  -95.6000   -88.1000   -121.1000   -196.5000   -89.7000
Minority Interests Profit
  32.3000   30.6000   36.1000   42.4000   47
Net Income
  356.8000   414.4000   463.1000   633.5000   668.8000

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  2.0700   2.3300   2.5700   3.4700   3.6000
Dividend per Share
  1.4800   1.5200   1.5600   1.6400   1.7200

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  652.6000   622.1000   854.2000   765.1000   1,119.2000
Cash Flow from Investing Activities
  -461.6000   -569.2000   -511   -910.3000   -1,376.6000
Cash Flow from Financing
  -9.9000   33.9000   -47.8000   162   638.4000
Decrease / Increase in Cash
  166   65.1000   367.4000   -68.2000   387.1000
Employees
  21,500   24,800   26,800   30,400   33,300