08/11/2024  21:59:59 Chg. +0.16 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
115.45USD +0.14% 26,336
Turnover: 3.04 mill.
-Bid Size: - -Ask Size: - 12.28 bill.USD 3.67% 16.17

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
  1,912.4000   1,969.4000   2,001.5000   2,131.7000   2,239.5000
Intangible Assets
  6,718.8000   6,429   6,041.2000   5,652.2000   4,429.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  15,086.1000   14,997.7000   14,342.5000   14,044.9000   12,132.7000
Inventories
  910.3000   895.3000   959.9000   1,089.3000   1,009.8000
Accounts Receivable
  503.8000   551.4000   533.7000   524.7000   597.6000
Cash and Cash Equivalents
  101.3000   391.1000   334.3000   169.9000   655.8000
Current Assets
  1,625.2000   1,972.7000   1,941.7000   2,010.1000   2,858.7000
Total Assets
  16,711.3000   16,970.4000   16,284.2000   16,055   14,991.4000

 

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
  591   782   1,034.1000   1,193.3000   1,392.6000
Long-term debt
  4,686.3000   5,373.3000   3,516.8000   4,310.6000   4,314.2000
Liabilities to Banks
  426   248   82   180   -
Provisions
  1,398.6000   1,351.6000   1,349.3000   1,325.8000   -
Liabilities
  8,740.8000   8,779.5000   8,159.4000   7,914.9000   7,700.6000
Share Capital
  28.9000   29   27.1000   26.6000   26.1000
Total Equity
  7,970.5000   8,190.9000   8,124.8000   8,140.1000   7,290.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  16,711.3000   16,970.4000   16,284.2000   16,055   14,991.4000

 

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
  7,838   7,801   8,002.7000   7,998.9000   8,529.2000
Depreciation (total)
  446.3000   446.5000   452.5000   459.1000   431
Operating Result
  928.6000   1,223.1000   1,386.8000   1,023.8000   157.5000
Interest Income
  -207.9000   -189.2000   -177.1000   -160.9000   -152
Income Before Taxes
  701.6000   1,026.7000   1,171.9000   843.8000   -9.2000
Income Taxes
  187.2000   247.2000   295.6000   212.1000   82.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  514.4000   779.5000   876.3000   631.7000   -91.3000

 

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
  4.5200   6.8400   7.7900   5.8400   -0.8600
Dividend per Share
  3.4000   3.5200   3.6000   3.9600   4.0800

 

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
  1,141.2000   1,254.8000   1,565   1,136.3000   1,194.4000
Cash Flow from Investing Activities
  -1,924.2000   -271.5000   311.1000   -355.5000   256.2000
Cash Flow from Financing
  699   -688.7000   -1,943.9000   -944.5000   -964.6000
Decrease / Increase in Cash
  -91.3000   289.8000   -56.8000   -164.4000   485.9000
Employees
  7,400   7,300   7,100   6,700   -