2024-07-25  7:57:05 AM Chg. +2.1000 Volume Bid8:24:32 AM Ask8:24:32 AM Market Capitalization Dividend Y. P/E Ratio
107.9500EUR +1.98% -
Turnover: -
107.1000Bid Size: 80 108.4500Ask Size: 80 11.44 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
  1,969.4000   2,001.5000   2,131.7000   2,239.5000   3,072.7000
Intangible Assets
  6,429   6,041.2000   5,652.2000   4,429.3000   7,255.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  14,997.7000   14,342.5000   14,044.9000   12,132.7000   18,306.8000
Inventories
  895.3000   959.9000   1,089.3000   1,009.8000   1,038.9000
Accounts Receivable
  551.4000   533.7000   524.7000   597.6000   736.5000
Cash and Cash Equivalents
  391.1000   334.3000   169.9000   655.8000   62
Current Assets
  1,972.7000   1,941.7000   2,010.1000   2,858.7000   1,966.9000
Total Assets
  16,970.4000   16,284.2000   16,055   14,991.4000   20,273.7000

 

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
  782   1,034.1000   1,193.3000   1,392.6000   1,336.2000
Long-term debt
  5,373.3000   3,516.8000   4,310.6000   4,314.2000   6,773.7000
Liabilities to Banks
  248   82   180   -   -
Provisions
  1,351.6000   1,349.3000   1,325.8000   -   -
Liabilities
  8,779.5000   8,159.4000   7,914.9000   7,700.6000   12,579.8000
Share Capital
  29   27.1000   26.6000   26.1000   26.5000
Total Equity
  8,190.9000   8,124.8000   8,140.1000   7,290.8000   7,693.9000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  16,970.4000   16,284.2000   16,055   14,991.4000   20,273.7000

 

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
  7,801   8,002.7000   7,998.9000   8,529.2000   8,178.7000
Depreciation (total)
  446.5000   452.5000   459.1000   431   430.8000
Operating Result
  1,223.1000   1,386.8000   1,023.8000   157.5000   1,305.8000
Interest Income
  -189.2000   -177.1000   -160.9000   -152   -264.3000
Income Before Taxes
  1,026.7000   1,171.9000   843.8000   -9.2000   996.4000
Income Taxes
  247.2000   295.6000   212.1000   82.1000   252.4000
Minority Interests Profit
  -   -   -   -   -
Net Income
  779.5000   876.3000   631.7000   -91.3000   744

 

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
  6.8400   7.7900   5.8400   -0.8600   7.1400
Dividend per Share
  3.5200   3.6000   3.9600   4.0800   4.2400

 

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
  1,254.8000   1,565   1,136.3000   1,194.4000   1,229.4000
Cash Flow from Investing Activities
  -271.5000   311.1000   -355.5000   256.2000   -3,964.6000
Cash Flow from Financing
  -688.7000   -1,943.9000   -944.5000   -964.6000   2,141.6000
Decrease / Increase in Cash
  289.8000   -56.8000   -164.4000   485.9000   -593.8000
Employees
  7,300   7,100   6,700   -   -