2024-05-17  10:10:00 PM Chg. +2.15 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
257.67USD +0.84% 708,068
Turnover: 97.53 mill.
235.00Bid Size: 100 378.83Ask Size: 100 56.3 bill.USD 0.85% 57.13

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  436.9000   467.4000   450.7000   500.8000   576.2000
Intangible Assets
  1,773   2,318.7000   2,399.9000   3,954   3,372.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,215.3000   10,517.3000   11,207.2000   15,674.6000   16,073.2000
Inventories
  -   -   -   -   -
Accounts Receivable
  4,857.5000   5,419.2000   6,436   11,753.1000   16,408.9000
Cash and Cash Equivalents
  607.2000   604.8000   664.6000   402.6000   738.4000
Current Assets
  8,118.7000   9,117.5000   11,124.2000   17,670.4000   22,834.6000
Total Assets
  16,334   19,634.8000   22,331.4000   33,345   38,907.8000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  5,740.2000   6,348.5000   7,784.6000   13,845.6000   18,698.2000
Long-term debt
  3,091.4000   3,816.1000   4,266   5,810.2000   5,562.8000
Liabilities to Banks
  3,610.4000   4,606.7000   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  11,764.3000   14,419.3000   16,098.7000   24,784.9000   29,717.6000
Share Capital
  184   188.1000   193.7000   208.5000   211.9000
Total Equity
  4,569.7000   5,215.5000   6,232.7000   8,560.1000   9,190.2000
Minority Interests
  70.8000   60   46.5000   51.7000   46.6000
Total liabilities equity
  16,334   19,634.8000   22,331.4000   33,345   38,907.8000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  6,934   7,195   7,003.6000   8,209.4000   8,550.6000
Depreciation (total)
  127.8000   140.4000   145.1000   151.2000   144.7000
Operating Result
  -   -   -   -   -
Interest Income
  138.4000   179.8000   196.4000   226.1000   256.9000
Income Before Taxes
  479.4000   626.1000   870.9000   975.1000   1,327
Income Taxes
  -196.5000   -89.7000   12.8000   20.1000   211
Minority Interests Profit
  42.4000   47   39.3000   48.2000   1.8000
Net Income
  633.5000   668.8000   818.8000   906.8000   1,114.2000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  3.4700   3.6000   4.2900   4.4700   5.3000
Dividend per Share
  1.6400   1.7200   1.8000   1.9200   2.0400

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  765.1000   1,119.2000   1,752.5000   1,704.1000   2,125.4000
Cash Flow from Investing Activities
  -910.3000   -1,376.6000   -416.8000   -3,431.7000   -1,004.8000
Cash Flow from Financing
  162   638.4000   -505.1000   2,684.1000   -522.8000
Decrease / Increase in Cash
  -68.2000   387.1000   950.4000   892   497.9000
Employees
  30,400   33,300   -   -   -