01/11/2024  19:31:51 Chg. +1.000 Volume Bid19:59:56 Ask19:59:56 Market Capitalization Dividend Y. P/E Ratio
45.400EUR +2.25% 0
Turnover: 0.000
-Bid Size: - -Ask Size: - 44.7 bill.EUR - -

Assets

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Property and Equipment
  335   333   502   469   415
Intangible Assets
  1,538   1,474   1,583   1,966   2,214
Long-Term Investments
  278   379   394   468   4
Fixed Assets
  6,926   6,847   7,499   8,640   9,221
Inventories
  0.0000   0.0000   0.0000   0.0000   -
Accounts Receivable
  1,112   1,055   1,078   1,197   1,542
Cash and Cash Equivalents
  156   149   277   180   179
Current Assets
  1,299   1,240   1,400   1,431   1,632
Total Assets
  8,225   8,087   8,899   10,071   10,894

 

Liabilities

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Accounts Payable
  1,294   1,464   1,430   1,543   1,992
Long-term debt
  2,558   2,455   3,916   3,682   4,039
Liabilities to Banks
  3,514   3,324   4,414   4,337   -
Provisions
  276   173   250   388   37
Liabilities
  5,601   5,593   6,618   6,952   6,887
Share Capital
  97   96   96   96   -
Total Equity
  2,617   2,480   2,275   3,081   3,969
Minority Interests
  7   14   6   38   38
Total liabilities equity
  8,225   8,087   8,899   10,071   10,894

 

Income Statement

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Revenues
  4,662   4,861   5,179   5,372   6,288
Depreciation (total)
  438   437   537   591   658
Operating Result
  1,095   1,162   1,185   1,183   1,416
Interest Income
  -   -   -   -   59
Income Before Taxes
  994   957   942   1,077   1,447
Income Taxes
  -149   -256   -263   -275   -296
Minority Interests Profit
  0.0000   -6   -2   1   -2
Net Income
  815   695   675   803   1,165

 

Per Share

2018
IFRS
in USD
2019
IFRS
in USD
2020
IFRS
in USD
2021
IFRS
in USD
2022
IFRS
in USD
Earnings per Share
  0.8880   0.7690   0.7480   0.8820   1.2750
Dividend per Share
  0.4475   0.4650   0.4700   0.4700   0.5175

 

Cash Flow

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Cash Flow from Operating Activities
  1,192   1,241   1,256   1,488   1,797
Cash Flow from Investing Activities
  -358   -516   -1,177   -827   -1,118
Cash Flow from Financing
  -768   -702   61   -747   -687
Decrease / Increase in Cash
  66   23   140   -86   -
Employees
  16,500   16,707   17,324   17,835   20,600