2024-12-20  5:39:29 PM Chg. -1.07 Volume Bid8:59:55 PM Ask8:59:55 PM Market Capitalization Dividend Y. P/E Ratio
85.29EUR -1.24% 45
Turnover: 3,838.05
83.80Bid Size: 720 83.89Ask Size: 720 95.64 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
  6,241.4000   6,369.5000   6,560.5000   7,387.1000   8,665.5000
Intangible Assets
  552.1000   349.9000   155.9000   120.5000   100.9000
Long-Term Investments
  206.1000   281.7000   279.1000   247.4000   276
Fixed Assets
  21,568.1000   21,636.2000   20,959.7000   22,142.1000   24,491.9000
Inventories
  1,551.4000   1,603.9000   2,176.6000   1,806.4000   1,777.3000
Accounts Receivable
  883.4000   940   1,175.5000   1,184.1000   1,213.8000
Cash and Cash Equivalents
  4,350.9000   6,455.7000   2,818.4000   3,551.5000   3,286.2000
Current Assets
  7,806.4000   9,756.4000   7,018.7000   7,303.4000   6,847.4000
Total Assets
  29,374.5000   31,392.6000   27,978.4000   29,445.5000   31,339.3000

 

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
  997.9000   1,211.6000   1,441.4000   1,544.3000   1,595.5000
Long-term debt
  14,659.6000   13,616.9000   13,119.9000   13,547.6000   14,319.5000
Liabilities to Banks
  438.8000   0.0000   -   -   -
Provisions
  1,856.7000   2,745.5000   -   -   -
Liabilities
  37,173.9000   36,707.1000   36,677.1000   37,433.3000   38,780.9000
Share Capital
  1.2000   1.2000   1.1000   1.1000   1.1000
Total Equity
  -7,799.4000   -5,314.5000   -8,698.7000   -7,987.8000   -7,441.6000
Minority Interests
  5.7000   6.7000   7.9000   7   7.3000
Total liabilities equity
  29,374.5000   31,392.6000   27,978.4000   29,445.5000   31,339.3000

 

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
  23,518   29,060.6000   32,250.3000   35,975.6000   36,176.2000
Depreciation (total)
  1,431.3000   1,441.7000   1,447.9000   1,362.6000   1,512.6000
Operating Result
  1,561.7000   4,872.1000   4,617.8000   5,870.8000   5,408.8000
Interest Income
  -397.3000   -379.7000   -385.9000   -468.9000   -439.2000
Income Before Taxes
  1,164.4000   5,356.9000   4,231.9000   5,401.9000   4,969.6000
Income Taxes
  239.7000   1,156.6000   948.5000   1,277.2000   1,207.3000
Minority Interests Profit
  -3.6000   1   1.8000   .2000   1.4000
Net Income
  928.3000   4,199.3000   3,281.6000   4,124.5000   3,760.9000

 

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
  0.7900   3.5700   2.8500   3.6000   3.3200
Dividend per Share
  1.6800   1.8400   2.0000   2.1600   2.3200

 

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
  1,597.8000   5,989.1000   4,397.3000   6,008.7000   6,095.6000
Cash Flow from Investing Activities
  -1,711.5000   -319.5000   -2,146.3000   -2,270.8000   -2,699.2000
Cash Flow from Financing
  1,713.3000   -3,651   -5,638   -2,990.6000   -3,718.2000
Decrease / Increase in Cash
  1,664.3000   2,104.8000   -3,637.3000   733.1000   -265.3000
Employees
  349,000   383,000   -   -   -