2024-04-19  5:45:39 PM Chg. -0.04 Volume Bid- Ask2024-04-19 Market Capitalization Dividend Y. P/E Ratio
119.38USD -0.03% 30,496
Turnover: 3.65 mill.
-Bid Size: - 120.00Ask Size: 100 24.47 bill.USD 0.80% 24.31

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
  2,015.4000   2,077.4000   2,047.7000   2,016.5000   1,872.5000
Intangible Assets
  7,684.6000   7,257.6000   7,055.5000   6,299.8000   5,063.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  19,699.4000   19,914.8000   19,334.4000   18,571.4000   16,638.7000
Inventories
  2,256.5000   2,385   2,450.7000   2,394.5000   2,147.2000
Accounts Receivable
  1,275.8000   1,363.9000   1,452.7000   1,404.9000   1,381.5000
Cash and Cash Equivalents
  542.8000   617.9000   802.1000   478.5000   375.7000
Current Assets
  4,427.4000   4,723.9000   5,083.3000   4,885   4,427.3000
Total Assets
  24,126.8000   24,638.7000   24,417.7000   23,456.4000   21,066

 

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
  362.6000   400.9000   330   351.2000   354.1000
Long-term debt
  8,413.7000   6,721.4000   7,626.5000   5,463.7000   5,152.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  999.5000   840.1000   790.4000   665.6000   -
Liabilities
  12,850.7000   12,245.9000   12,218.3000   10,790   9,039
Share Capital
  3.1000   3.1000   3.1000   3.1000   3.1000
Total Equity
  11,276.1000   12,392.8000   12,199.4000   12,666.4000   12,027
Minority Interests
  4.8000   4.7000   5.2000   5.7000   6.7000
Total liabilities equity
  24,126.8000   24,638.7000   24,417.7000   23,456.4000   21,066

 

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
  7,932.9000   7,982.2000   7,024.5000   7,836.2000   6,939.9000
Depreciation (total)
  595.9000   584.3000   597.6000   615.7000   526.8000
Operating Result
  33.8000   1,137.5000   -87.8000   780.1000   696.3000
Interest Income
  -289.3000   -226.9000   -212   -208.4000   -164.8000
Income Before Taxes
  -271.1000   905.8000   -274.4000   418.4000   403.5000
Income Taxes
  108.2000   -225.7000   -137   16.3000   112.3000
Minority Interests Profit
  -.1000   -.1000   1.5000   .5000   1
Net Income
  -379.2000   1,131.6000   -138.9000   401.6000   231.4000

 

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
  -1.8600   5.5200   -0.6700   1.9300   1.1000
Dividend per Share
  0.9600   0.9600   0.9600   0.9600   0.9600

 

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
  1,747.4000   1,585.8000   1,204.5000   1,499.2000   1,356.2000
Cash Flow from Investing Activities
  -416.6000   -729.3000   -613.8000   -503.6000   -522
Cash Flow from Financing
  -1,302.2000   -779.9000   -421.8000   -1,306   -775.7000
Decrease / Increase in Cash
  18.4000   75.1000   184.2000   -323.6000   -102.8000
Employees
  19,000   19,900   20,000   19,500   -