07/11/2024  08:04:48 Chg. -5.0000 Volume Bid15:49:50 Ask15:42:30 Market Capitalization Dividend Y. P/E Ratio
120.0000EUR -4.00% 0
Turnover: 0.0000
121.0000Bid Size: 60 123.0000Ask Size: 60 37.29 bill.EUR - -

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  836.2060   815.0090   816.0920   836.0410   907
Intangible Assets
  1,379.5460   1,367.9000   2,400   2,200   2,100
Long-Term Investments
  426.7110   452.3650   1,196.0880   1,317.7050   1,374
Fixed Assets
  8,662.7320   9,193.5120   11,991.1260   11,984.7080   12,882
Inventories
  -   -   -   -   -
Accounts Receivable
  4,466.6740   4,394.9540   5,150.4730   5,326.8070   6,370
Cash and Cash Equivalents
  971.7810   1,896.1880   2,430.9510   1,318.2900   1,265
Current Assets
  7,534.4640   8,845.6310   10,082.3650   8,528.6810   9,666
Total Assets
  16,197.1960   18,039.1430   22,073.4910   20,513.3890   22,548

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  1,761.2450   1,380.2020   1,538.1230   1,085.7120   2,804
Liabilities to Banks
  977.2000   1,384   1,277.5000   -   -
Provisions
  34.6000   124.5000   405.3000   -   -
Liabilities
  9,924.0840   10,919.0560   12,714.3740   11,907.6570   13,481
Share Capital
  3.3480   3.3560   3.3290   3.1100   3
Total Equity
  6,273.1120   7,120.0870   9,359.1170   8,605.7320   9,067
Minority Interests
  40.4190   41.7610   830.9240   752.4590   800
Total liabilities equity
  16,197.1960   18,039.1430   22,073.4910   20,513.3890   22,548

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  23,894.0910   23,826.1950   27,746.0360   30,828.2460   31,949
Depreciation (total)
  439.2240   501.7280   525.8710   613.0880   622
Operating Result
  1,259.8750   969.7590   1,637.4670   1,511.9150   1,117
Interest Income
  -   -   -   -   -
Income Before Taxes
  1,361.3450   969.9690   2,409.4210   1,658.1900   1,277
Income Taxes
  69.8950   214.1010   567.5060   234.2300   250
Minority Interests Profit
  9.0930   3.8790   5.3410   16.5900   41
Net Income
  1,282.3570   751.9890   1,836.5740   1,407.3700   986

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  3.8200   2.2400   5.4800   4.3600   3.2000
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,223.3800   1,830.7790   2,364.1780   1,629.0880   480
Cash Flow from Investing Activities
  -721.0240   -341.5850   -1,280.8970   -832.4550   -681
Cash Flow from Financing
  -271.9490   -625.2560   -490.6310   -1,766.0930   154
Decrease / Increase in Cash
  229.8010   945.5020   500.5340   -1,134.9320   -34
Employees
  100,000   100,000   105,000   -   -