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

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  412.2000   436.9000   467.4000   450.7000   500.8000
Intangible Assets
  1,644.6000   1,773   2,318.7000   2,399.9000   3,954
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,726.8000   8,215.3000   10,517.3000   11,207.2000   15,674.6000
Inventories
  -   -   -   -   -
Accounts Receivable
  2,157.2000   4,857.5000   5,419.2000   6,436   11,753.1000
Cash and Cash Equivalents
  681.2000   607.2000   604.8000   664.6000   402.6000
Current Assets
  5,170.6000   8,118.7000   9,117.5000   11,124.2000   17,670.4000
Total Assets
  12,897.4000   16,334   19,634.8000   22,331.4000   33,345

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  3,475.9000   5,740.2000   6,348.5000   7,784.6000   13,845.6000
Long-term debt
  2,691.9000   3,091.4000   3,816.1000   4,266   5,810.2000
Liabilities to Banks
  2,981.9000   3,610.4000   4,606.7000   -   -
Provisions
  -   -   -   -   -
Liabilities
  8,732.5000   11,764.3000   14,419.3000   16,098.7000   24,784.9000
Share Capital
  181   184   188.1000   193.7000   208.5000
Total Equity
  4,164.9000   4,569.7000   5,215.5000   6,232.7000   8,560.1000
Minority Interests
  59.7000   70.8000   60   46.5000   51.7000
Total liabilities equity
  12,897.4000   16,334   19,634.8000   22,331.4000   33,345

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  6,159.6000   6,934   7,195   7,003.6000   8,209.4000
Depreciation (total)
  121.1000   127.8000   140.4000   145.1000   151.2000
Operating Result
  -   -   -   -   -
Interest Income
  124.1000   138.4000   179.8000   196.4000   226.1000
Income Before Taxes
  378.1000   479.4000   626.1000   870.9000   975.1000
Income Taxes
  -121.1000   -196.5000   -89.7000   12.8000   20.1000
Minority Interests Profit
  36.1000   42.4000   47   39.3000   48.2000
Net Income
  463.1000   633.5000   668.8000   818.8000   906.8000

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  2.5700   3.4700   3.6000   4.2900   4.4700
Dividend per Share
  1.5600   1.6400   1.7200   1.8000   1.9200

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  854.2000   765.1000   1,119.2000   1,752.5000   1,704.1000
Cash Flow from Investing Activities
  -511   -910.3000   -1,376.6000   -416.8000   -3,431.7000
Cash Flow from Financing
  -47.8000   162   638.4000   -505.1000   2,684.1000
Decrease / Increase in Cash
  367.4000   -68.2000   387.1000   950.4000   892
Employees
  26,800   30,400   33,300   -   -