06/11/2024  22:00:00 Chg. +21.9700 Volume Bid22:58:17 Ask22:58:17 Market Capitalization Dividend Y. P/E Ratio
564.6700USD +4.05% 678,383
Turnover: 210.94 mill.
543.5000Bid Size: 200 569.5000Ask Size: 100 60.55 bill.USD 0.50% 43.50

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
  128.7000   139.9000   140.6000   102.8000   85.3000
Intangible Assets
  3,842.1000   4,667.7000   7,206.9000   6,588.5000   8,030.7000
Long-Term Investments
  -   -   -   -   535
Fixed Assets
  13,638.8000   16,109.4000   22,272.5000   21,292.8000   25,048.4000
Inventories
  190.8000   198.6000   198.4000   176.1000   111.3000
Accounts Receivable
  700.8000   791.6000   863   839.4000   724.5000
Cash and Cash Equivalents
  364.4000   709.7000   308.3000   351.5000   792.8000
Current Assets
  1,610.7000   1,999.5000   1,752.3000   2,421.1000   1,932.4000
Total Assets
  15,249.5000   18,108.9000   24,024.8000   23,713.9000   26,980.8000

 

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
  165.3000   162   177.8000   150.8000   122.6000
Long-term debt
  4,940.2000   4,673.1000   9,064.5000   7,122.6000   5,962.5000
Liabilities to Banks
  4,940.2000   4,673.1000   9,064.5000   7,122.6000   -
Provisions
  1,189.1000   1,454.3000   2,019.5000   1,920.2000   -
Liabilities
  7,511   8,617   13,545   12,150.1000   10,943
Share Capital
  1.1000   1.1000   1.1000   1.1000   1.1000
Total Equity
  7,738.5000   9,491.9000   10,479.8000   11,563.8000   16,037.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  15,249.5000   18,108.9000   24,024.8000   23,713.9000   26,980.8000

 

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
  5,191.2000   5,366.8000   5,527.1000   5,777.8000   5,371.8000
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,396.4000   1,498.4000   1,431.1000   1,480.2000   1,524.5000
Interest Income
  182.1000   186.6000   218.9000   234.1000   192.4000
Income Before Taxes
  1,198.4000   2,227.4000   1,209.3000   1,271   1,282
Income Taxes
  254   459.5000   259.6000   288.4000   296.4000
Minority Interests Profit
  -   -   -   -   -
Net Income
  944.4000   1,767.9000   949.7000   1,152.6000   4,544.7000

 

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
  9.1500   17.0200   9.0800   10.9500   42.9200
Dividend per Share
  1.7000   1.9000   2.1000   2.3100   2.5400

 

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
  1,430.1000   1,461.8000   1,525.1000   2,011.9000   734.6000
Cash Flow from Investing Activities
  -1,335.1000   -1,296   -6,073.9000   -142.9000   1,209.5000
Cash Flow from Financing
  -388.1000   177   4,136.9000   -1,813.5000   -1,465.3000
Decrease / Increase in Cash
  -306.9000   345.3000   -401.4000   43.2000   441.3000
Employees
  15,611   16,460   18,400   19,300   -