20/09/2024  17:21:27 Chg. - Volume Bid17:28:35 Ask17:28:26 Market Capitalization Dividend Y. P/E Ratio
3,635.00EUR - 1
Turnover: 3,635
-Bid Size: - -Ask Size: - 156.41 bill.EUR - -

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
  656   738   756   822   669
Intangible Assets
  2,125   1,954   1,812   2,057   1,829
Long-Term Investments
  8,408   4,477   3,759   3,175   2,789
Fixed Assets
  14,280   11,569   9,668   10,496   9,563
Inventories
  -   -   -   -   -
Accounts Receivable
  1,523   1,680   529   1,358   2,229
Cash and Cash Equivalents
  2,624   6,312   10,562   11,127   12,221
Current Assets
  8,407   9,833   12,206   13,145   15,798
Total Assets
  22,687   21,402   21,874   23,641   25,361

 

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
  1,134   1,239   735   1,586   2,507
Long-term debt
  8,649   7,640   11,029   8,937   11,985
Liabilities to Banks
  -   -   -   -   -
Provisions
  370   876   1,127   905   -
Liabilities
  13,902   15,469   16,981   17,463   22,579
Share Capital
  -   -   -   -   -
Total Equity
  8,785   5,933   4,893   6,178   2,782
Minority Interests
  -   -   -   -   -
Total liabilities equity
  22,687   21,402   21,874   23,641   25,361

 

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
  14,527   15,066   6,796   10,958   17,090
Depreciation (total)
  426   469   458   421   451
Operating Result
  5,341   5,345   -631   2,496   5,102
Interest Income
  269   266   356   334   -172
Income Before Taxes
  4,835   5,958   567   1,465   3,923
Income Taxes
  837   1,093   508   300   865
Minority Interests Profit
  -   -   -   -   -
Net Income
  3,998   4,865   59   1,165   3,058

 

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
  84.2600   112.9300   1.4500   28.3900   76.7000
Dividend per Share
  -   -   -   -   -

 

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
  5,338   4,865   85   2,820   6,554
Cash Flow from Investing Activities
  2,215   7,050   2,637   -998   -518
Cash Flow from Financing
  -7,431   -8,220   1,528   -1,239   -4,897
Decrease / Increase in Cash
  82   3,687   4,250   570   1,099
Employees
  24,500   26,400   20,300   20,300   -