11/9/2024  1:04:38 PM Chg. -0.200 Volume Bid1:04:38 PM Ask1:04:38 PM Market Capitalization Dividend Y. P/E Ratio
265.100EUR -0.08% -
Turnover: -
265.100Bid Size: - 269.400Ask Size: - 37.55 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
  548.1000   632.3000   658.2000   541.5000   604.9000
Intangible Assets
  1,398.9000   1,384.8000   1,225.9000   504.8000   471.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,310.3000   6,767.6000   6,905.5000   6,036   3,556
Inventories
  -   -   -   -   -
Accounts Receivable
  441.6000   432.4000   446.3000   290.1000   334.2000
Cash and Cash Equivalents
  184.6000   218.8000   280.3000   112.5000   302.7000
Current Assets
  744.9000   794.2000   902.6000   925.1000   810.1000
Total Assets
  7,055.2000   7,561.8000   7,808.1000   6,961.1000   4,366.1000

 

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
  -   -   -   -   -
Long-term debt
  2,651.6000   2,699.6000   2,342.8000   2,343.2000   2,852.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  356   396.9000   470.5000   -   -
Liabilities
  4,794.4000   4,863.6000   4,965.6000   5,193.4000   4,043.9000
Share Capital
  .1000   .1000   .1000   .1000   .1000
Total Equity
  2,260.8000   2,698.2000   2,842.5000   1,767.7000   322.2000
Minority Interests
  -   -   26   18.4000   12.2000
Total liabilities equity
  7,055.2000   7,561.8000   7,808.1000   6,961.1000   4,366.1000

 

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
  2,607.1000   2,784.6000   2,998.6000   2,497   2,681.4000
Depreciation (total)
  138   165.9000   206.9000   164.2000   206.8000
Operating Result
  696.9000   1,038.1000   1,000.5000   1,406.5000   1,131.7000
Interest Income
  -126.8000   -138.2000   -127   -138.8000   -115.5000
Income Before Taxes
  568.4000   897.5000   875.4000   1,262.4000   1,027.2000
Income Taxes
  -118.5000   -184.8000   -209.1000   -220.3000   -258.8000
Minority Interests Profit
  -   -   -.1000   -.4000   .2000
Net Income
  449.9000   712.7000   666.2000   953.9000   614.6000

 

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
  2.7500   4.3800   4.1200   6.0400   4.1900
Dividend per Share
  1.0000   1.0800   1.1600   1.2400   1.3600

 

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
  956.3000   1,068.2000   1,155.7000   1,059   1,060.7000
Cash Flow from Investing Activities
  -927.9000   -595.8000   -592   301.4000   2,746.5000
Cash Flow from Financing
  10.9000   -445.2000   -498.9000   -1,330.2000   -3,786.5000
Decrease / Increase in Cash
  45.1000   34.2000   61.5000   12.4000   10
Employees
  9,060   8,960   9,367   -   -