-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - 105.11 bill.USD 1.71% 64.18

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  1,120.5610   1,979.0510   2,401.3040   3,219.1570   3,415.5500
Intangible Assets
  3,650.2800   15,267.1700   13,265.4060   11,311.9570   9,585.4640
Long-Term Investments
  86.7290   127.8560   122.2850   -   -
Fixed Assets
  18,950.9150   46,943.7540   45,364.3580   44,410.4560   42,743.6230
Inventories
  608.2600   1,200.6100   1,399.9140   1,642.2140   1,447.6870
Accounts Receivable
  737.5360   1,459.0560   1,800.4620   1,469.7340   1,336.3310
Cash and Cash Equivalents
  1,055.8600   1,977.9640   1,470.5720   958.0610   1,991.3420
Current Assets
  2,517.6880   5,378.3170   4,937.9920   4,384.0220   5,484.6540
Total Assets
  21,468.6030   52,322.0710   50,302.3500   48,794.4780   48,228.2770

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  227.2730   443.4340   582.1600   493.0410   487.4570
Long-term debt
  5,145.1020   6,253.2120   6,548.6250   5,902.4570   6,634.3130
Liabilities to Banks
  0.0000   0.0000   -   -   -
Provisions
  2,875.2000   5,416.3000   -   -   -
Liabilities
  9,470.6580   14,329.5290   13,837.0270   13,229.3560   13,051.9600
Share Capital
  61.5820   87.5540   84.8800   82.7120   82.7180
Total Equity
  11,997.9450   37,992.5420   36,465.3230   35,565.1220   35,176.3170
Minority Interests
  -   -   -   -   -
Total liabilities equity
  21,468.6030   52,322.0710   50,302.3500   48,794.4780   48,228.2770

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  5,603.0560   7,318.2860   12,013.9530   12,305.5390   9,427.1570
Depreciation (total)
  810.8750   1,074.6750   2,297.5380   2,334.7040   2,062.7710
Operating Result
  1,498.2440   1,692.2010   3,278.7000   3,823.1120   2,032.7980
Interest Income
  -189   -183.6050   -193.5020   -223.3540   -243.4100
Income Before Taxes
  1,311.6170   1,328.7140   3,098.7490   3,608.0030   1,777.3400
Income Taxes
  90.8560   -61.7080   350.1880   293.4240   142.0670
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,220.7610   1,390.4220   2,748.5610   3,314.5790   1,635.2730

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  3.3100   3.5000   5.2900   6.6000   3.3000
Dividend per Share
  2.4000   2.6900   2.9700   3.3400   3.6200

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,008.4870   2,735.0690   4,475.4020   4,817.6340   3,852.5290
Cash Flow from Investing Activities
  -180.5230   2,143.5250   -657.3680   -1,266.3850   -1,104.8580
Cash Flow from Financing
  -1,420.6080   -3,959.6640   -4,290.7200   -4,063.7600   -1,714.3900
Decrease / Increase in Cash
  407.5380   922.1040   -507.3920   -512.5110   1,033.2810
Employees
  15,900   24,700   -   -   -