8/12/2022  10:00:00 PM Chg. +15.2500 Volume Bid10:07:02 PM Ask11:30:04 PM Market Capitalization Dividend Y. P/E Ratio
704.5600USD +2.21% 316,944
Turnover: 114.99 mill.
692.1500Bid Size: 600 720.0000Ask Size: 1,300 64.17 bill.USD 1.63% 126.49

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
  9,394.6000   11,026   12,152.6000   14,503.1000   15,445.8000
Intangible Assets
  2,385   2,333.3000   2,102.4000   2,170.9000   1,935.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  576.3000   630.1000   689.1000   676.7000   681.8000
Cash and Cash Equivalents
  1,412.5000   606.2000   1,869.6000   1,604.9000   1,536.4000
Current Assets
  2,249.1000   1,515.7000   2,872.6000   2,609.2000   2,957.1000
Total Assets
  18,691.5000   20,244.6000   23,965.6000   27,006.8000   27,918.7000

 

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
  0.0000   0.0000   0.0000   0.0000   0.0000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  64.5000   73.1000   77.6000   82.3000   33.1000
Provisions
  -   -   -   -   -
Liabilities
  11,841.7000   13,025.4000   15,125.2000   16,372.7000   17,036.9000
Share Capital
  .0790   .0810   .0860   .0890   .0910
Total Equity
  6,849.8000   7,219.3000   8,840.6000   10,634   10,882.1000
Minority Interests
  0.0000   0.0000   -.2000   .1000   -.3000
Total liabilities equity
  18,691.5000   20,244.6000   23,965.6000   27,006.8000   27,918.7000

 

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
  4,368.4000   5,071.7000   5,562.1000   5,998.5000   6,635.5000
Depreciation (total)
  -   -   -   -   -
Operating Result
  809   977.4000   1,169.6000   1,052.9000   1,108.2000
Interest Income
  -465.6000   -507   -452   -397.8000   -333.5000
Income Before Taxes
  286.8000   433   692.6000   516.2000   609
Income Taxes
  53.9000   67.7000   185.4000   146.2000   109.2000
Minority Interests Profit
  0.0000   0.0000   .2000   -.3000   .5000
Net Income
  233   365.4000   507.5000   369.8000   500.2000

 

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
  3.0300   4.5800   6.0300   4.2200   5.5700
Dividend per Share
  8.0000   9.1200   9.8400   10.6400   11.4800

 

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
  1,439.2000   1,815.4000   1,992.7000   2,309.8000   2,547.2000
Cash Flow from Investing Activities
  -5,400.8000   -3,075.5000   -1,944.6000   -3,427   -3,006.7000
Cash Flow from Financing
  4,607.9000   470.9000   1,202.1000   815.5000   413.8000
Decrease / Increase in Cash
  677.5000   -823.1000   1,259   -260.9000   -76.2000
Employees
  7,273   7,903   8,378   10,013   10,944