2025-03-14  4:27:14 PM Chg. +6.50 Volume Bid2:01:08 AM Ask2:01:08 AM Market Capitalization Dividend Y. P/E Ratio
838.80EUR +0.78% 473
Turnover: 394,696.60
-Bid Size: - -Ask Size: - 360.89 bill.EUR - -

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  960.1830   1,323.4530   1,398.2570   1,491.4440   1,593.7560
Intangible Assets
  25,383.9500   30,919.5390   32,736.7130   31,658.0560   32,452.4620
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  29,518.7790   36,514.8380   39,328.2950   38,813.8590   40,529.9950
Inventories
  -   -   -   -   -
Accounts Receivable
  610.8190   804.3200   988.8980   1,287.0540   1,335.3040
Cash and Cash Equivalents
  8,205.5500   6,027.8040   5,147.1760   7,116.9130   7,804.7330
Current Assets
  9,761.5800   8,069.8250   9,266.4730   9,918.1330   13,100.3790
Total Assets
  39,280.3590   44,584.6630   48,594.7680   48,731.9920   53,630.3740

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  656.1830   837.4830   671.5130   747.4120   899.9090
Long-term debt
  15,809.0950   14,693.0720   14,353.0760   14,143.4170   13,798.3510
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  28,215.1190   28,735.4150   27,817.3670   28,143.6790   28,886.8070
Share Capital
  3,447.6980   4,024.5610   4,637.6010   5,145.1720   6,252.1260
Total Equity
  11,065.2400   15,849.2480   20,777.4010   20,588.3130   24,743.5670
Minority Interests
  -   -   -   -   -
Total liabilities equity
  39,280.3590   44,584.6630   48,594.7680   48,731.9920   53,630.3740

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  24,996.0560   29,697.8440   31,615.5500   33,723.2970   39,000.9660
Depreciation (total)
  10,922.6220   12,438.7790   14,362.8140   14,554.3840   15,630.4310
Operating Result
  4,585.2890   6,194.5090   5,632.8310   6,954.0030   10,417.6140
Interest Income
  -767.4990   -765.6200   -706.2120   -699.8260   -718.7330
Income Before Taxes
  3,199.3490   5,840.1030   5,263.9290   6,205.4050   9,965.6570
Income Taxes
  -437.9540   -723.8750   -772.0050   -797.4150   -1,254.0260
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,761.3950   5,116.2280   4,491.9240   5,407.9900   8,711.6310

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  6.2600   11.5500   10.1000   12.2500   20.2800
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,427.0770   392.6100   2,026.2570   7,274.3010   7,361.3640
Cash Flow from Investing Activities
  -505.3540   -1,339.8530   -2,076.3920   541.7510   -2,181.7840
Cash Flow from Financing
  1,237.3110   -1,149.7760   -664.2540   -5,950.8030   -4,074.4270
Decrease / Increase in Cash
  3,195.0840   -2,183.7590   -884.5290   1,947.9330   688.8220
Employees
  9,400   11,300   -   -   -