2024-04-19  10:10:00 PM Chg. -1.05 Volume Bid1:23:36 AM Ask1:23:36 AM Market Capitalization Dividend Y. P/E Ratio
218.16USD -0.48% 2.59 mill.
Turnover: 421.46 mill.
217.14Bid Size: 100 218.75Ask Size: 100 62.29 bill.USD 0.99% 45.26

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
  3,954.9000   3,124.9000   3,288.5000   3,293.4000   3,474.6000
Intangible Assets
  3,672.5000   2,977   4,224.1000   3,680.7000   3,493.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  16,040.7000   13,008.6000   16,519.3000   15,970.1000   16,202.5000
Inventories
  1,505.6000   1,285.2000   1,491.8000   1,792.8000   1,497.2000
Accounts Receivable
  2,796.5000   2,273.8000   2,478.4000   2,698.1000   2,834.2000
Cash and Cash Equivalents
  186.4000   1,260.2000   359.9000   598.6000   919.5000
Current Assets
  4,828.4000   5,117.4000   4,687.1000   5,494.2000   5,644.1000
Total Assets
  20,869.1000   18,126   21,206.4000   21,464.3000   21,846.6000

 

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
  1,284.3000   1,160.6000   1,384.2000   1,728.2000   1,566.3000
Long-term debt
  5,973.5000   6,669.3000   8,347.2000   8,075.3000   7,551.4000
Liabilities to Banks
  380.6000   17.3000   411   -   -
Provisions
  -   -   -   -   -
Liabilities
  12,143.3000   11,924.5000   13,953.3000   14,205.7000   13,774.4000
Share Capital
  359.6000   362.6000   364.1000   364.7000   365.7000
Total Equity
  8,725.8000   6,201.5000   7,253.1000   7,258.6000   8,072.2000
Minority Interests
  40.5000   35   28.9000   22.5000   27.5000
Total liabilities equity
  20,869.1000   18,126   21,206.4000   21,464.3000   21,846.6000

 

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
  14,906.3000   11,790.2000   12,733.1000   14,187.8000   15,320.2000
Depreciation (total)
  973.2000   812.4000   842.7000   939.2000   923.9000
Operating Result
  2,013.8000   1,395.7000   1,598.6000   1,562.5000   1,992.3000
Interest Income
  -191.2000   -290.2000   -218.3000   -243.6000   -296.7000
Income Before Taxes
  1,898.9000   1,161.4000   1,414.2000   1,343.4000   1,755.5000
Income Taxes
  322.7000   176.6000   270.2000   234.5000   362.5000
Minority Interests Profit
  17.3000   17.4000   14.1000   17.2000   20.7000
Net Income
  1,558.9000   -1,205.1000   1,129.9000   1,091.7000   1,372.3000

 

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
  5.4100   -4.2000   3.9500   3.8300   4.8200
Dividend per Share
  1.8500   1.8900   1.9500   2.0600   2.1600

 

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
  2,420.7000   1,860.2000   2,061.9000   1,788.4000   2,411.8000
Cash Flow from Investing Activities
  -1,199.1000   -414.5000   -4,579.7000   -716.8000   -990.5000
Cash Flow from Financing
  -1,349.6000   -341.8000   1,603.2000   -837.3000   -1,054.7000
Decrease / Increase in Cash
  -107.6000   1,073.8000   -900.3000   238.7000   320.9000
Employees
  50,200   44,000   47,000   -   -