1/8/2025  10:10:00 PM Chg. +0.9300 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
312.6000USD +0.30% 5.16 mill.
Turnover: 1.01 bill.
310.0000Bid Size: 100 312.5900Ask Size: 800 686.78 bill.USD 0.67% 32.09

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  2,737   2,715   3,223   3,425   3,824
Intangible Assets
  27,808   27,664   25,065   26,104   26,889
Long-Term Investments
  231   1,705   2,136   1,921   2,545
Fixed Assets
  53,274   55,289   55,296   56,967   60,478
Inventories
  -   -   -   -   -
Accounts Receivable
  1,618   1,968   2,020   2,291   2,561
Cash and Cash Equivalents
  16,289   16,487   15,689   16,286   11,975
Current Assets
  27,645   27,607   30,205   33,532   34,033
Total Assets
  80,919   82,896   85,501   90,499   94,511

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  174   266   340   375   479
Long-term debt
  21,071   19,978   20,200   20,463   20,836
Liabilities to Banks
  -   -   -   -   -
Provisions
  7,077   8,462   -   -   -
Liabilities
  44,709   45,307   49,920   51,766   55,374
Share Capital
  0.0000   0.0000   -   -   0.0000
Total Equity
  36,210   37,589   35,581   38,733   39,137
Minority Interests
  -   -   -   -   -
Total liabilities equity
  80,919   82,896   85,501   90,499   94,511

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  21,846   24,105   29,310   32,653   35,926
Depreciation (total)
  767   804   861   943   1,034
Operating Result
  14,081   15,804   18,813   21,000   23,595
Interest Income
  -516   -513   -538   -644   -641
Income Before Taxes
  13,790   16,063   18,136   21,037   23,916
Income Taxes
  2,924   3,752   3,179   3,764   4,173
Minority Interests Profit
  -   -   -   -   -
Net Income
  10,866   12,311   14,957   17,273   19,743

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  4.9000   5.6300   7.0100   8.2900   9.7400
Dividend per Share
  1.2000   1.2800   1.5000   1.8000   2.0800

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  10,440   15,227   18,849   20,755   19,950
Cash Flow from Investing Activities
  1,427   -152   -4,288   -2,006   -1,926
Cash Flow from Financing
  -3,968   -14,410   -12,696   -17,772   -20,633
Decrease / Increase in Cash
  8,339   628   578   1,613   -2,227
Employees
  19,500   21,500   -   -   -