09/11/2024  13:04:38 Chg. -0.200 Volume Bid13:04:38 Ask13:04:38 Market Capitalization Dividend Y. P/E Ratio
265.100EUR -0.08% -
Turnover: -
265.100Bid Size: - 269.400Ask Size: - 37.55 bill.EUR - -

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
  555.9000   548.1000   632.3000   658.2000   541.5000
Intangible Assets
  1,227.8000   1,398.9000   1,384.8000   1,225.9000   504.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,255.8000   6,310.3000   6,767.6000   6,905.5000   6,036
Inventories
  -   -   -   -   -
Accounts Receivable
  356.4000   441.6000   432.4000   446.3000   290.1000
Cash and Cash Equivalents
  139.5000   184.6000   218.8000   280.3000   112.5000
Current Assets
  644.5000   744.9000   794.2000   902.6000   925.1000
Total Assets
  5,900.3000   7,055.2000   7,561.8000   7,808.1000   6,961.1000

 

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
  -   -   -   -   -
Long-term debt
  2,050.5000   2,651.6000   2,699.6000   2,342.8000   2,343.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  350.6000   356   396.9000   470.5000   -
Liabilities
  3,829.7000   4,794.4000   4,863.6000   4,965.6000   5,193.4000
Share Capital
  .1000   .1000   .1000   .1000   .1000
Total Equity
  2,070.6000   2,260.8000   2,698.2000   2,842.5000   1,767.7000
Minority Interests
  -   -   -   26   18.4000
Total liabilities equity
  5,900.3000   7,055.2000   7,561.8000   7,808.1000   6,961.1000

 

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
  2,395.1000   2,607.1000   2,784.6000   2,998.6000   2,497
Depreciation (total)
  165.3000   138   165.9000   206.9000   164.2000
Operating Result
  834.1000   696.9000   1,038.1000   1,000.5000   1,406.5000
Interest Income
  -129.7000   -126.8000   -138.2000   -127   -138.8000
Income Before Taxes
  719.7000   568.4000   897.5000   875.4000   1,262.4000
Income Taxes
  -121   -118.5000   -184.8000   -209.1000   -220.3000
Minority Interests Profit
  -   -   -   -.1000   -.4000
Net Income
  598.7000   449.9000   712.7000   666.2000   953.9000

 

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
  3.6300   2.7500   4.3800   4.1200   6.0400
Dividend per Share
  -   1.0000   1.0800   1.1600   1.2400

 

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
  934.4000   956.3000   1,068.2000   1,155.7000   1,059
Cash Flow from Investing Activities
  -265.4000   -927.9000   -595.8000   -592   301.4000
Cash Flow from Financing
  -669.8000   10.9000   -445.2000   -498.9000   -1,330.2000
Decrease / Increase in Cash
  -2.8000   45.1000   34.2000   61.5000   12.4000
Employees
  8,184   9,060   8,960   9,367   -