12/11/2024  07:57:06 Chg. +12.6000 Volume Bid20:14:27 Ask20:14:27 Market Capitalization Dividend Y. P/E Ratio
665.4000EUR +1.93% -
Turnover: -
659.8000Bid Size: 60 662.0000Ask Size: 60 84.72 bill.EUR - -

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  1,856.2370   1,768.2870   2,292.7350   2,266.4760   2,122.7580
Intangible Assets
  2,015.5200   1,783.2770   3,798.9130   3,519.7970   3,135.8170
Long-Term Investments
  801.0490   747.7730   764.5630   774.2390   788.0570
Fixed Assets
  10,234.8490   9,903.6040   14,852.9850   14,724.4500   13,897.2990
Inventories
  1,621.3040   1,678.1320   1,814.6310   2,090.6420   2,214.5530
Accounts Receivable
  2,145.5170   2,131.0540   1,854.3980   2,183.5940   2,341.5040
Cash and Cash Equivalents
  822.1370   3,219.7670   685.5140   733.1170   535.7990
Current Assets
  5,085.2380   7,673.0860   4,885.2040   5,616.7500   12,046.6440
Total Assets
  15,320.0870   17,576.6900   19,738.1890   20,341.2000   25,943.9430

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  1,430.3060   1,413.1550   1,111.7590   1,667.8780   1,731.9250
Long-term debt
  4,318.5590   6,520.8310   7,652.2560   6,582.0530   9,755.8250
Liabilities to Banks
  -   -   -   -   -
Provisions
  737.2000   751.1000   990   1,236.4000   -
Liabilities
  9,454.5940   11,608.5380   13,609.6600   11,927.5300   17,084.0230
Share Capital
  90.5230   90.5230   90.5230   90.5230   90.5230
Total Equity
  5,865.4930   5,968.1520   6,128.5290   8,413.6700   8,859.9200
Minority Interests
  5.6270   6.1830   14.5460   15.3630   11.9090
Total liabilities equity
  15,320.0870   17,576.6900   19,738.1890   20,341.2000   25,943.9430

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  14,302.3920   14,320.3240   13,695.5200   14,347.6400   15,861.6080
Depreciation (total)
  466.0850   436.1890   537.5310   595.3900   571.7640
Operating Result
  2,239.1790   2,431.2330   2,137.6070   2,638.3680   3,194.7340
Interest Income
  -213.8730   -190.1380   -308.1610   -250.0360   -255.2520
Income Before Taxes
  1,702.2770   1,933.4250   1,512.6270   2,246.9570   1,614.2260
Income Taxes
  640.9620   420.4940   305.9240   500.0960   298.0400
Minority Interests Profit
  .5140   .5670   .3620   .7610   .5810
Net Income
  1,060.8010   1,512.3640   1,206.3410   1,746.1000   1,315.6050

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  7.9800   11.6300   9.3900   13.5400   10.2400
Dividend per Share
  2.7400   3.1600   3.5200   3.6700   4.4200

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,600.2870   1,730.1400   2,070.9490   2,575.0010   2,441.7300
Cash Flow from Investing Activities
  20.0900   -218.5100   -5,023.9930   -.0130   -418.8370
Cash Flow from Financing
  -1,681.9720   902.3060   449.3100   -2,623.3390   3,915.6360
Decrease / Increase in Cash
  -62.7490   2,397.6300   -2,534.2530   47.6030   5,914.7590
Employees
  57,170   55,610   50,520   54,640   -