2024-05-21  12:31:01 PM Chg. -0.54 Volume Bid3:21:12 PM Ask3:21:12 PM Market Capitalization Dividend Y. P/E Ratio
125.66EUR -0.43% 0
Turnover: 0.00
-Bid Size: - -Ask Size: - 72.35 bill.EUR - -

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  1,536   1,713   1,699   1,767   1,923
Intangible Assets
  10,258   14,408   13,736   13,090   17,317
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  26,514   38,981   39,202   37,391   51,111
Inventories
  -   -   -   -   -
Accounts Receivable
  988   1,230   1,208   1,169   1,366
Cash and Cash Equivalents
  841   583   607   1,799   899
Current Assets
  67,979   87,219   154,300   156,947   84,973
Total Assets
  94,493   126,200   193,502   194,338   136,084

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  5,250   14,126   12,397   18,118   20,659
Liabilities to Banks
  -   -   -   -   -
Provisions
  2,512   3,769   4,300   -   -
Liabilities
  77,207   106,666   170,754   171,577   110,298
Share Capital
  6   6   6   6   6
Total Equity
  17,286   19,534   22,748   22,761   25,786
Minority Interests
  31   36   39   55   69
Total liabilities equity
  94,493   126,200   193,502   194,338   136,084

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  6,547   8,244   9,168   9,636   9,903
Depreciation (total)
  662   751   1,009   1,031   1,215
Operating Result
  2,673   3,033   3,449   3,638   3,694
Interest Income
  285   357   423   616   808
Income Before Taxes
  2,481   2,766   5,698   1,808   2,894
Income Taxes
  521   658   1,629   310   456
Minority Interests Profit
  -27   -19   -11   -52   -70
Net Income
  1,933   2,089   4,058   1,446   2,368

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  3.4400   3.7900   7.2200   2.5900   4.2000
Dividend per Share
  1.1000   1.2000   1.3200   1.5200   1.6800

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,659   2,881   3,123   3,554   3,542
Cash Flow from Investing Activities
  -594   -9,830   -786   677   -8,797
Cash Flow from Financing
  -1,753   6,744   62,026   -1,841   -64,345
Decrease / Increase in Cash
  316   -197   64,357   2,367   -69,593
Employees
  5,989   8,890   8,858   -   -