2024-05-22  6:14:28 PM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
188.00EUR - -
Turnover: -
-Bid Size: - -Ask Size: - 15.35 bill.EUR - -

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  1,718.6000   1,748.9000   1,784.7000   2,636.6000   2,729.6000
Intangible Assets
  3,400.5000   4,340.8000   3,911.1000   4,034.5000   3,961.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  11,768.3000   13,885.4000   13,349.9000   15,065.2000   14,946.3000
Inventories
  205.2000   227.6000   237.3000   244.7000   423.2000
Accounts Receivable
  1,328.7000   1,481.3000   1,467.9000   1,543.9000   2,479.8000
Cash and Cash Equivalents
  433.6000   316.7000   -426.8000   -337.5000   -1,320.8000
Current Assets
  2,478.7000   2,682.6000   2,835.4000   2,981.2000   5,125.4000
Total Assets
  14,247   16,568   16,185.3000   18,046.4000   20,071.7000

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  508.4000   663   634.6000   632.3000   638.9000
Long-term debt
  5,300   6,344.6000   6,041.9000   5,880.9000   5,419
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  1,206.4000   948.3000   940   942.8000   905.4000
Liabilities
  8,741.2000   9,738   9,213.9000   10,479.4000   10,712
Share Capital
  12.1000   12   11.7000   9   9
Total Equity
  5,505.8000   6,830   6,971.4000   7,567   9,359.7000
Minority Interests
  15.2000   20.8000   19.1000   20.1000   20.7000
Total liabilities equity
  14,247   16,568   16,185.3000   18,046.4000   20,071.7000

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  9,641.8000   10,441.4000   11,333.4000   11,554.8000   13,978.5000
Depreciation (total)
  179.5000   216.5000   231.7000   243.2000   275.4000
Operating Result
  1,270.6000   1,305.2000   1,325.7000   1,330.2000   2,445.4000
Interest Income
  -219.1000   -235.1000   -244.2000   -240.7000   -207.4000
Income Before Taxes
  1,073.6000   1,077.5000   1,268.3000   1,104.9000   2,219.1000
Income Taxes
  372.3000   -139.1000   384.4000   280   662.1000
Minority Interests Profit
  1.4000   5.8000   .2000   1.1000   .9000
Net Income
  711.8000   1,227.1000   883.7000   823.8000   1,556.1000

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  6.9400   11.9900   8.7100   8.4200   15.9900
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,175.9000   1,459.4000   1,305.4000   1,444.7000   2,135.3000
Cash Flow from Investing Activities
  -795.7000   -2,228.7000   206.7000   -1,283.1000   -643.2000
Cash Flow from Financing
  -649.8000   631.9000   -1,389.9000   -252.7000   -517.4000
Decrease / Increase in Cash
  -282.8000   -116.9000   110.2000   -89.3000   983.3000
Employees
  52,000   60,000   61,000   65,000   72,400