2024-04-24  8:05:20 AM Chg. 0.0000 Volume Bid5:45:34 PM Ask5:45:34 PM Market Capitalization Dividend Y. P/E Ratio
18.7000EUR 0.00% 0
Turnover: 0.0000
-Bid Size: - -Ask Size: - 3.24 bill.EUR - -

Assets

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Property and Equipment
  3,041   2,883   2,755   3,198   2,989
Intangible Assets
  2,374   3,219   3,403   7,721   7,361
Long-Term Investments
  3,036   2,822   2,693   262   609
Fixed Assets
  8,784   10,210   10,114   12,852   12,133
Inventories
  39   32   37   63   53
Accounts Receivable
  343   371   351   405   379
Cash and Cash Equivalents
  528   1,164   875   895   1,039
Current Assets
  1,529   2,641   2,307   2,286   2,065
Total Assets
  10,316   12,856   12,422   15,139   14,198

 

Liabilities

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Accounts Payable
  282   289   334   347   400
Long-term debt
  -   17   14   6,901   7,530
Liabilities to Banks
  458   203   127   -   -
Provisions
  291   354   280   1,663   1,160
Liabilities
  7,526   10,176   10,148   12,399   10,565
Share Capital
  635   633   630   -   -
Total Equity
  2,542   2,410   2,059   2,583   3,605
Minority Interests
  249   271   215   157   29
Total liabilities equity
  10,316   12,856   12,422   -   14,198

 

Income Statement

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Revenues
  4,074   4,336   4,171   4,617   5,624
Depreciation (total)
  829   1,100   1,208   1,196   1,344
Operating Result
  655   575   446   659   915
Interest Income
  -350   -544   -611   -508   -599
Income Before Taxes
  129   218   -271   732   238
Income Taxes
  116   120   102   189   222
Minority Interests Profit
  16   -5   41   -48   48
Net Income
  -10   149   -344   590   177

 

Per Share

2018
IFRS
in USD
2019
IFRS
in USD
2020
IFRS
in USD
2021
IFRS
in USD
2022
IFRS
in USD
Earnings per Share
  -0.1000   1.4800   -3.4000   5.8400   1.2700
Dividend per Share
  2.6400   0.0000   0.0000   -   -

 

Cash Flow

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Cash Flow from Operating Activities
  792   801   821   956   1,284
Cash Flow from Investing Activities
  -1,199   -1,502   -495   -2,703   -1,104
Cash Flow from Financing
  341   1,355   -598   1,777   -1
Decrease / Increase in Cash
  -98   645   -289   -   -
Employees
  21,403   22,375   21,419   20,687   19,446