11/8/2024  8:43:27 AM Chg. -0.1200 Volume Bid8:43:29 AM Ask8:43:29 AM Market Capitalization Dividend Y. P/E Ratio
135.6800EUR -0.09% 0
Turnover: 0.0000
135.7600Bid Size: 20 137.0400Ask Size: 20 48.83 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
  408.7000   407.4000   395.8000   401.3000   396.3000
Intangible Assets
  399.1000   330.6000   275.8000   224.6000   187.4000
Long-Term Investments
  10.2000   10.2000   7.1000   5   3.8000
Fixed Assets
  2,998.3000   3,086.1000   3,057.7000   3,053.6000   3,018.3000
Inventories
  -   -   -   -   -
Accounts Receivable
  420.5000   384.1000   578.3000   723.8000   873.3000
Cash and Cash Equivalents
  673.6000   905.2000   995.2000   370   1,222
Current Assets
  5,677.7000   5,464.6000   6,169.5000   6,581.6000   7,528.1000
Total Assets
  8,676   8,550.7000   9,227.2000   9,635.2000   10,546.4000

 

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
  75.9000   79.4000   89   105.7000   84.7000
Long-term debt
  796.4000   796.8000   797.3000   797.7000   798.2000
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  223.1000   240.8000   218   -   -
Liabilities
  6,056.5000   5,769.3000   6,279.2000   6,550   7,053.2000
Share Capital
  3.6000   3.6000   3.6000   3.6000   3.6000
Total Equity
  2,619.5000   2,781.4000   2,948   3,085.2000   3,493.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,676   8,550.7000   9,227.2000   9,635.2000   10,546.4000

 

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
  3,772.5000   4,040.5000   4,056.8000   4,611.7000   5,007.1000
Depreciation (total)
  181.5000   209.7000   192   191.8000   176.6000
Operating Result
  1,371.3000   1,460.5000   1,460.7000   1,840   2,033.1000
Interest Income
  -3.3000   -23.4000   -26.5000   -15.4000   15.1000
Income Before Taxes
  1,368   1,437.1000   1,434.2000   1,824.6000   2,048.2000
Income Taxes
  333.6000   339   336.7000   431.8000   490.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,034.4000   1,098.1000   1,097.5000   1,392.8000   1,557.3000

 

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
  2.8800   3.0600   3.0500   3.8600   4.3200
Dividend per Share
  2.3000   2.4800   2.5200   2.7700   3.2600

 

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
  1,271.5000   1,440.9000   1,260.3000   1,505.5000   1,699.4000
Cash Flow from Investing Activities
  -1,628.3000   771.9000   -460.6000   -1,420.9000   218.5000
Cash Flow from Financing
  -1,008.5000   -1,488.2000   -636.4000   -979.3000   -711.4000
Decrease / Increase in Cash
  -1,365.3000   724.6000   163.3000   -894.7000   1,206.5000
Employees
  15,600   15,800   15,000   -   -