2025-02-27  8:02:35 AM Chg. -4.0300 Volume Bid2:44:04 PM Ask2:44:04 PM Market Capitalization Dividend Y. P/E Ratio
54.2900EUR -6.91% 0
Turnover: 0.0000
55.0500Bid Size: 190 55.4300Ask Size: 180 26.92 bill.EUR - -

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
  2,774   3,391   2,432   2,019   2,067
Intangible Assets
  8,388   7,824   6,911   6,101   5,409
Long-Term Investments
  12,853   14,043   14,684   16,286   17,429
Fixed Assets
  45,326   49,878   46,742   43,885   44,446
Inventories
  -   -   -   -   -
Accounts Receivable
  9,696   12,238   13,272   15,532   19,713
Cash and Cash Equivalents
  10,800   13,118   12,074   17,193   14,063
Current Assets
  23,393   28,497   30,128   40,756   37,999
Total Assets
  68,719   78,375   76,870   84,641   82,445

 

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
  7,069   8,493   9,525   16,420   13,174
Long-term debt
  16,682   18,571   17,938   17,710   18,423
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  42,834   51,435   52,689   58,704   55,945
Share Capital
  1   1   1   1   1
Total Equity
  25,885   26,940   24,181   25,937   26,500
Minority Interests
  112   145   124   97   90
Total liabilities equity
  68,719   78,375   76,870   84,641   82,445

 

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
  111,115   125,982   144,547   153,999   163,071
Depreciation (total)
  1,259   1,476   1,553   1,293   1,241
Operating Result
  3,082   1,784   1,318   2,930   3,175
Interest Income
  -728   -665   -665   -725   -
Income Before Taxes
  2,773   1,813   1,962   3,598   4,257
Income Taxes
  979   477   760   899   963
Minority Interests Profit
  14   11   0.0000   3   11
Net Income
  1,808   1,347   1,202   2,702   3,305

 

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
  3.1700   2.3100   2.0900   4.9700   6.3300
Dividend per Share
  -   -   -   -   -

 

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
  5,503   4,205   6,261   8,053   154
Cash Flow from Investing Activities
  -6,955   -3,299   -2,921   -1,191   -1,052
Cash Flow from Financing
  260   1,362   -4,197   -1,658   -2,406
Decrease / Increase in Cash
  -1,174   2,257   -868   5,172   -3,296
Employees
  -   -   -   -   -