2024-11-08  9:59:57 PM Chg. +19.81 Volume Bid10:25:00 PM Ask10:25:00 PM Market Capitalization Dividend Y. P/E Ratio
366.24USD +5.72% 33,702
Turnover: 4.19 mill.
-Bid Size: - -Ask Size: - 25.51 bill.USD - 27.27

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
  180.1000   186.2000   199.8250   202.5090   236.2940
Intangible Assets
  2,725   2,407.9000   2,341.8820   2,115.8820   2,335.3850
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   7,629.9700   7,238.2610   7,916.6050
Inventories
  -   -   -   -   -
Accounts Receivable
  1,420   1,425.8000   1,568.9610   1,366.7750   1,793.2740
Cash and Cash Equivalents
  913.6000   1,031.1000   1,271.4940   934.9000   1,520.0270
Current Assets
  3,549.7000   3,876   4,618.5710   3,956.3180   5,488.0480
Total Assets
  11,318.4000   11,202.5000   12,248.5410   11,194.5790   13,404.6530

 

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
  1,437.3000   1,117.6000   1,249.5860   1,054.4780   1,406.3500
Long-term debt
  2,902.1000   2,748.4000   3,289.9470   3,126.9260   4,460.0390
Liabilities to Banks
  3,713.1000   3,634.4000   4,260.9000   3,826.9000   5,578
Provisions
  518.9000   491.9000   520   498.2000   566.3000
Liabilities
  7,641.8000   7,862.3000   8,536.9250   7,839.1680   10,538.0730
Share Capital
  .1220   .1230   .1240   .1260   .1270
Total Equity
  3,676.5000   3,340.2000   3,711.6160   3,355.4110   2,866.5800
Minority Interests
  -   -   -   -   -
Total liabilities equity
  11,318.4000   11,202.5000   12,248.5410   11,194.5790   13,404.6530

 

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
  2,249.5000   2,433.5000   2,648.8480   2,388.8550   2,833.7360
Depreciation (total)
  264.6000   274.6000   274.2100   254.8020   284.1970
Operating Result
  883.8000   1,090.7000   1,231.4300   972.2650   1,242.5560
Interest Income
  -107.1000   -138.5000   150.0480   129.8030   113.7050
Income Before Taxes
  893.6000   1,095.1000   1,077.8190   882.5250   1,108.8080
Income Taxes
  153.4000   283.6000   182.7460   178.3090   269.3110
Minority Interests Profit
  -   -   -   -   -
Net Income
  740.2000   811.5000   895.0730   704.2160   839.4970

 

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
  8.1200   9.1400   10.3600   8.3800   10.2300
Dividend per Share
  0.0000   0.0000   -   -   -

 

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
  680.1000   903.4000   1,162.0710   1,472.5890   1,197.0630
Cash Flow from Investing Activities
  -497.8000   -26.3000   -523.7020   -106.2490   -715.9310
Cash Flow from Financing
  251.9000   -577.8000   -310.1710   -1,416.8010   343.9280
Decrease / Increase in Cash
  487.1000   234   310.3440   -198.6180   774.0760
Employees
  7,890   7,580   8,700   8,400   9,700