8/9/2022  4:44:34 PM Chg. +7.89 Volume Bid4:44:50 PM Ask4:44:47 PM Market Capitalization Dividend Y. P/E Ratio
544.49USD +1.47% 456,313
Turnover: 152.18 mill.
544.20Bid Size: 100 544.47Ask Size: 100 507.93 bill.USD 1.03% 29.62

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
  7,013   8,458   8,704   8,626   8,969
Intangible Assets
  8,489   9,325   10,349   10,856   10,044
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  9,568   11,388   11,822   12,870   14,216
Cash and Cash Equivalents
  11,981   10,866   10,985   16,921   21,375
Current Assets
  37,084   38,692   42,634   53,718   61,758
Total Assets
  139,058   152,221   173,889   197,289   212,206

 

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
  15,180   16,705   19,005   22,495   24,643
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  2,182   2,474   2,993   3,367   3,265
Liabilities
  87,036   95,994   111,727   126,750   135,727
Share Capital
  10   10   9   10   10
Total Equity
  52,022   56,227   62,162   68,328   75,045
Minority Interests
  4,246   4,532   4,546   2,837   3,285
Total liabilities equity
  139,058   152,221   173,889   197,289   212,206

 

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
  200,136   224,871   240,269   255,639   285,273
Depreciation (total)
  2,245   2,428   2,720   2,891   3,103
Operating Result
  15,209   17,344   19,685   22,405   23,970
Interest Income
  -1,186   -1,400   -1,704   -1,663   -1,660
Income Before Taxes
  14,023   15,944   17,981   20,742   22,310
Income Taxes
  3,200   3,562   3,742   4,973   4,578
Minority Interests Profit
  -265   -396   -400   -366   -447
Net Income
  10,558   11,986   13,839   15,403   17,285

 

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
  10.9500   12.4500   14.5500   16.2300   18.3300
Dividend per Share
  2.8750   3.4500   4.1400   4.8300   5.6000

 

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
  13,596   15,713   18,463   22,174   22,343
Cash Flow from Investing Activities
  -8,599   -12,385   -12,699   -12,532   -10,372
Cash Flow from Financing
  -3,441   -4,365   -5,625   -3,590   -7,455
Decrease / Increase in Cash
  1,551   -1,115   119   5,936   4,454
Employees
  260,000   300,000   325,000   330,000   350,000