08/11/2024  22:19:01 Chg. +37.25 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
1,365.49USD +2.80% 13,064
Turnover: 17.7 mill.
-Bid Size: - -Ask Size: - 75.97 bill.USD 0.00% 61.32

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
  388.3330   756.7570   752   770   807
Intangible Assets
  1,788.4040   2,743.8200   2,610   2,791   2,750
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,540.1800   11,389.4840   11,435   12,285   12,458
Inventories
  805.2920   1,232.6490   1,283   1,185   1,332
Accounts Receivable
  704.3100   1,067.6030   720   791   967
Cash and Cash Equivalents
  2,073.0170   1,467.4860   4,717   4,787   3,001
Current Assets
  3,657.2870   4,865.2470   6,960   7,030   5,649
Total Assets
  12,197.4670   16,254.7310   18,395   19,315   18,107

 

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
  173.6030   276.5900   218   227   279
Long-term debt
  12,501.9460   16,469.2210   19,384   19,372   19,369
Liabilities to Banks
  -   -   -   -   -
Provisions
  399.5000   440.8000   430   485   -
Liabilities
  14,005.9380   19,139.8140   22,363   22,225   21,873
Share Capital
  .5690   1   1   1   1
Total Equity
  -1,808.4710   -2,885.0830   -3,968   -2,910   -3,766
Minority Interests
  -   9.8220   4   6   7
Total liabilities equity
  12,197.4670   16,254.7310   18,395   19,315   18,107

 

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
  3,811.1260   5,223.2030   5,103   4,798   5,429
Depreciation (total)
  129.8440   225.7000   283   253   253
Operating Result
  1,654.9610   1,926.5460   1,751   1,691   2,215
Interest Income
  -663.0080   -859.7530   -1,029   -1,059   -1,076
Income Before Taxes
  985.5570   1,062.8650   740   715   1,127
Income Taxes
  24.0210   221.9860   87   34   261
Minority Interests Profit
  -   -1.5410   -1   1   1
Net Income
  957.0620   889.7700   699   680   866

 

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
  16.2000   13.8400   8.9600   10.4100   13.4000
Dividend per Share
  0.0000   30.0000   32.5000   0.0000   18.5000

 

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
  1,022.1730   1,015.4720   1,213   913   948
Cash Flow from Investing Activities
  -683.5770   -3,888.9800   799   -785   -553
Cash Flow from Financing
  1,085.6000   2,271.3530   1,230   -70   -2,148
Decrease / Increase in Cash
  1,422.4560   -605.5310   3,250   70   -1,786
Employees
  10,100   18,300   14,200   13,300   -