2024-05-03  5:50:43 PM Chg. +0.34 Volume Bid5:51:51 PM Ask5:51:51 PM Market Capitalization Dividend Y. P/E Ratio
200.59USD +0.17% 206,351
Turnover: 26.75 mill.
200.66Bid Size: 400 200.88Ask Size: 100 16.94 bill.USD 1.43% 41.86

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  1,784.7000   2,636.6000   2,729.6000   2,815.4000   2,956.2000
Intangible Assets
  3,911.1000   4,034.5000   3,961.1000   3,735.5000   3,946.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  13,349.9000   15,065.2000   14,946.3000   15,054.9000   -
Inventories
  237.3000   244.7000   423.2000   401.4000   470.6000
Accounts Receivable
  1,467.9000   1,543.9000   2,479.8000   2,261.5000   2,222
Cash and Cash Equivalents
  -426.8000   -337.5000   -1,320.8000   1,472.7000   430
Current Assets
  2,835.4000   2,981.2000   5,125.4000   5,330.5000   4,625
Total Assets
  16,185.3000   18,046.4000   20,071.7000   20,385.4000   20,155.1000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  634.6000   632.3000   638.9000   621.3000   934.8000
Long-term debt
  6,041.9000   5,880.9000   5,419   5,501.1000   5,122.4000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  940   942.8000   905.4000   762.9000   -
Liabilities
  9,213.9000   10,479.4000   10,712   10,112   10,058.5000
Share Capital
  11.7000   9   9   8.5000   8.1000
Total Equity
  6,971.4000   7,567   9,359.7000   10,273.4000   10,096.6000
Minority Interests
  19.1000   20.1000   20.7000   20.6000   18.9000
Total liabilities equity
  16,185.3000   18,046.4000   20,071.7000   20,385.4000   20,155.1000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  11,333.4000   11,554.8000   13,978.5000   16,120.9000   14,876.8000
Depreciation (total)
  231.7000   243.2000   275.4000   369.6000   259.3000
Operating Result
  1,325.7000   1,330.2000   2,445.4000   3,259.5000   1,773.9000
Interest Income
  -244.2000   -240.7000   -207.4000   -212.1000   -180.3000
Income Before Taxes
  1,268.3000   1,104.9000   2,219.1000   3,126.6000   1,582.6000
Income Taxes
  384.4000   280   662.1000   747.1000   302
Minority Interests Profit
  .2000   1.1000   .9000   -2.2000   -1.5000
Net Income
  883.7000   823.8000   1,556.1000   2,377.3000   1,279.1000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  8.7100   8.4200   15.9900   24.6000   14.0500
Dividend per Share
  -   -   -   -   2.1600

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,305.4000   1,444.7000   2,135.3000   3,109.6000   1,955.9000
Cash Flow from Investing Activities
  206.7000   -1,283.1000   -643.2000   -884.6000   -1,652.2000
Cash Flow from Financing
  -1,389.9000   -252.7000   -517.4000   -2,065.8000   -1,322.2000
Decrease / Increase in Cash
  110.2000   -89.3000   983.3000   151.9000   -1,042.7000
Employees
  61,000   65,000   72,400   75,500   -