19/11/2024  18:56:03 Chg. -1.160 Volume Bid18:56:03 Ask18:56:03 Market Capitalization Dividend Y. P/E Ratio
60.440EUR -1.88% -
Turnover: -
60.440Bid Size: - 60.570Ask Size: - 32.48 bill.EUR - -

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
  996.7000   876.1000   854.7000   967.9000   1,177.9000
Intangible Assets
  6,685.6000   5,702.3000   4,794.8000   4,043.1000   3,369
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  16,135.2000   15,208.9000   14,333.6000   13,746.9000   13,301
Inventories
  711.7000   685.7000   665   854.4000   1,324.9000
Accounts Receivable
  880.6000   934   997.7000   1,072.6000   1,305.3000
Cash and Cash Equivalents
  428.6000   401   280   317.4000   234
Current Assets
  2,214.8000   2,217.2000   2,145.2000   2,452.6000   3,069.3000
Total Assets
  18,350   17,426.1000   16,478.8000   16,199.5000   16,370.3000

 

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
  226.4000   246.8000   292.4000   344.7000   396.9000
Long-term debt
  8,946.2000   8,873.4000   7,581.2000   7,687.4000   5,041.7000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  1,493.4000   1,100.3000   838.2000   1,094.1000   -
Liabilities
  13,062.5000   11,840.6000   11,141.7000   10,304.7000   9,856.7000
Share Capital
  .4000   .4000   .6000   .6000   .5000
Total Equity
  5,287.5000   5,585.5000   5,337.1000   5,894.8000   6,513.6000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  18,350   17,426.1000   16,478.8000   16,199.5000   16,370.3000

 

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
  5,349.5000   5,274.2000   5,438.4000   6,820.9000   8,438.7000
Depreciation (total)
  876.4000   1,215.6000   1,153.3000   1,143.5000   998.4000
Operating Result
  714.3000   647.1000   998.1000   1,849.6000   3,116
Interest Income
  -494.8000   -494.5000   -355.2000   -256.5000   -201.8000
Income Before Taxes
  204.5000   150.4000   339.5000   1,482.5000   2,909.7000
Income Taxes
  -151.4000   -420.2000   -9.9000   197   672
Minority Interests Profit
  -   -   -   -   -
Net Income
  355.9000   570.6000   349.4000   1,285.5000   2,237.7000

 

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
  0.7550   1.1950   0.6750   2.3300   4.0700
Dividend per Share
  0.7285   0.7325   0.7470   0.9100   1.2630

 

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
  1,674.8000   1,543.8000   1,916.5000   2,842.7000   3,621
Cash Flow from Investing Activities
  -6,811   -133.2000   -173.3000   -477.7000   -599.5000
Cash Flow from Financing
  4,663.5000   -1,438.2000   -1,864.2000   -2,327.6000   -3,104.9000
Decrease / Increase in Cash
  -472.7000   -27.6000   -121   37.4000   -83.4000
Employees
  18,286   18,000   19,500   21,000   -