-  - 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

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  1,107.3040   1,154.3280   1,219.9890   1,120.5610   1,979.0510
Intangible Assets
  5,319.4250   4,778.1920   4,217.2240   3,650.2800   15,267.1700
Long-Term Investments
  24.8380   28.7300   30.1700   86.7290   127.8560
Fixed Assets
  18,789.9560   18,337.6530   19,407.5150   18,950.9150   46,943.7540
Inventories
  550.8160   586.7600   609.8860   608.2600   1,200.6100
Accounts Receivable
  688.9530   639.7170   635.1360   737.5360   1,459.0560
Cash and Cash Equivalents
  1,047.8380   816.5910   648.3220   1,055.8600   1,977.9640
Current Assets
  2,351.3380   2,112.1260   1,985.1260   2,517.6880   5,378.3170
Total Assets
  21,141.2940   20,449.7790   21,392.6410   21,468.6030   52,322.0710

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  236.6290   260.9190   225.2700   227.2730   443.4340
Long-term debt
  7,551.0840   6,265.6740   5,192.2520   5,145.1020   6,253.2120
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  2,173.5000   1,424.2000   2,884   2,875.2000   5,416.3000
Liabilities
  10,979.7540   9,461.2390   9,683.4530   9,470.6580   14,329.5290
Share Capital
  61.4410   61.6940   61.3850   61.5820   87.5540
Total Equity
  10,161.5400   10,988.5400   11,709.1880   11,997.9450   37,992.5420
Minority Interests
  -   -   -   -   -
Total liabilities equity
  21,141.2940   20,449.7790   21,392.6410   21,468.6030   52,322.0710

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  5,107.5030   6,200.9420   5,991.0650   5,603.0560   7,318.2860
Depreciation (total)
  584.0660   799.0630   811.3000   810.8750   1,074.6750
Operating Result
  1,055.1340   1,881.7350   1,710.6080   1,498.2440   1,692.2010
Interest Income
  -220.5070   -244.2060   -218.8460   -189   -183.6050
Income Before Taxes
  828.4850   1,638.5170   1,485.7280   1,311.6170   1,328.7140
Income Taxes
  101.2260   143.0850   122.7170   90.8560   -61.7080
Minority Interests Profit
  -   -   -   -   -
Net Income
  727.2590   1,495.4320   1,363.0110   1,220.7610   1,390.4220

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  2.0900   4.0200   3.6800   3.3100   3.5000
Dividend per Share
  1.7700   1.8900   2.1000   2.4000   2.6900

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,112.5920   2,442.3610   2,253.1000   2,008.4870   2,735.0690
Cash Flow from Investing Activities
  -6,618.0140   -313.9980   -293.1860   -180.5230   2,143.5250
Cash Flow from Financing
  5,628.5780   -2,358.0420   -2,126.7940   -1,420.6080   -3,959.6640
Decrease / Increase in Cash
  126.7060   -231.2470   -168.2690   407.5380   922.1040
Employees
  15,300   15,800   16,400   15,900   24,700