2024-11-06  10:10:00 PM Chg. -2.32 Volume Bid2:45:41 PM Ask2:45:41 PM Market Capitalization Dividend Y. P/E Ratio
65.99USD -3.40% 5.91 mill.
Turnover: 309.73 mill.
65.73Bid Size: 200 66.18Ask Size: 100 49.8 bill.USD 3.58% 15.21

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
  3,787.2000   3,580.6000   3,606.8000   3,393.8000   3,636.2000
Intangible Assets
  7,166.8000   7,095.8000   7,150.6000   6,999.9000   6,967.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  25,924.7000   25,685.4000   26,087.4000   26,000.3000   26,275.3000
Inventories
  1,559.3000   1,426.3000   1,820.5000   1,867.3000   2,172
Accounts Receivable
  1,679.7000   1,615.1000   1,638.5000   1,692.1000   1,683.2000
Cash and Cash Equivalents
  450   1,677.8000   1,505.2000   569.4000   585.5000
Current Assets
  4,186.5000   5,121.3000   5,754.5000   5,089.8000   5,176.4000
Total Assets
  30,111.2000   30,806.7000   31,841.9000   31,090.1000   31,451.7000

 

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
  2,854.1000   3,247.7000   3,653.5000   3,982.3000   4,194.2000
Long-term debt
  11,624.8000   10,929   9,786.9000   9,134.8000   9,965.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  2,031   1,947.1000   2,118.4000   2,218.3000   -
Liabilities
  22,743.5000   22,457.2000   22,068.7000   20,302.1000   20,751.7000
Share Capital
  75.5000   75.5000   75.5000   75.5000   75.5000
Total Equity
  7,367.7000   8,349.5000   9,773.2000   10,788   10,700
Minority Interests
  864.9000   835.6000   907.7000   245.6000   250.4000
Total liabilities equity
  30,111.2000   30,806.7000   31,841.9000   31,090.1000   31,451.7000

 

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
  16,865.2000   17,626.6000   18,127   18,992.8000   20,094.2000
Depreciation (total)
  620.1000   594.7000   601.3000   570.3000   546.6000
Operating Result
  2,515.9000   2,953.9000   3,144.8000   3,475.8000   3,433.8000
Interest Income
  -521.8000   -466.5000   -420.3000   -379.6000   -382.1000
Income Before Taxes
  2,082   2,600.2000   2,857.4000   3,209.6000   3,140.5000
Income Taxes
  367.8000   480.5000   629.1000   586.3000   612.2000
Minority Interests Profit
  33.5000   29.6000   6.2000   27.7000   15.7000
Net Income
  1,752.7000   2,181.2000   2,339.8000   2,707.3000   2,593.9000

 

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
  2.9200   3.5900   3.8100   4.4600   4.3600
Dividend per Share
  1.9600   1.9600   2.0200   2.0400   2.1600

 

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
  2,807   3,676.2000   2,983.2000   3,316.1000   2,778.6000
Cash Flow from Investing Activities
  -556.5000   -486.2000   -512.8000   -1,690.7000   -346.4000
Cash Flow from Financing
  -2,176.4000   -1,941.5000   -2,715.5000   -2,503.2000   -2,404.1000
Decrease / Increase in Cash
  51   1,227.8000   -172.6000   -935.8000   16.1000
Employees
  40,000   35,000   35,000   32,500   -