2024-04-15  10:10:00 PM Chg. -2.41 Volume Bid1:32:36 AM Ask1:32:36 AM Market Capitalization Dividend Y. P/E Ratio
203.32USD -1.17% 669,066
Turnover: 94.56 mill.
192.01Bid Size: 100 217.00Ask Size: 300 17.1 bill.USD 1.42% 42.36

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
  2,636.6000   2,729.6000   2,815.4000   2,956.2000   2,911.8000
Intangible Assets
  4,034.5000   3,961.1000   3,735.5000   3,946.9000   3,342
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  15,065.2000   14,946.3000   15,054.9000   -   12,959.7000
Inventories
  244.7000   423.2000   401.4000   470.6000   474.6000
Accounts Receivable
  1,543.9000   2,479.8000   2,261.5000   2,222   1,913.3000
Cash and Cash Equivalents
  -337.5000   -1,320.8000   1,472.7000   430   536.8000
Current Assets
  2,981.2000   5,125.4000   5,330.5000   4,625   3,765.4000
Total Assets
  18,046.4000   20,071.7000   20,385.4000   20,155.1000   16,725.1000

 

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
  632.3000   638.9000   621.3000   934.8000   827.5000
Long-term debt
  5,880.9000   5,419   5,501.1000   5,122.4000   4,133.3000
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  942.8000   905.4000   762.9000   -   -
Liabilities
  10,479.4000   10,712   10,112   10,058.5000   8,850.1000
Share Capital
  9   9   8.5000   8.1000   7.7000
Total Equity
  7,567   9,359.7000   10,273.4000   10,096.6000   7,875
Minority Interests
  20.1000   20.7000   20.6000   18.9000   15.5000
Total liabilities equity
  18,046.4000   20,071.7000   20,385.4000   20,155.1000   16,725.1000

 

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
  11,554.8000   13,978.5000   16,120.9000   14,876.8000   12,161.6000
Depreciation (total)
  243.2000   275.4000   369.6000   259.3000   219.8000
Operating Result
  1,330.2000   2,445.4000   3,259.5000   1,773.9000   725.6000
Interest Income
  -240.7000   -207.4000   -212.1000   -180.3000   -199.6000
Income Before Taxes
  1,104.9000   2,219.1000   3,126.6000   1,582.6000   568.9000
Income Taxes
  280   662.1000   747.1000   302   188.5000
Minority Interests Profit
  1.1000   .9000   -2.2000   -1.5000   -1.2000
Net Income
  823.8000   1,556.1000   2,377.3000   1,279.1000   418

 

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
  8.4200   15.9900   24.6000   14.0500   4.8000
Dividend per Share
  -   -   -   2.1600   2.8800

 

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
  1,444.7000   2,135.3000   3,109.6000   1,955.9000   1,327.7000
Cash Flow from Investing Activities
  -1,283.1000   -643.2000   -884.6000   -1,652.2000   -1,171.5000
Cash Flow from Financing
  -252.7000   -517.4000   -2,065.8000   -1,322.2000   -59.3000
Decrease / Increase in Cash
  -89.3000   983.3000   151.9000   -1,042.7000   106.8000
Employees
  65,000   72,400   75,500   -   -