1/23/2025  8:00:54 AM Chg. -1.80 Volume Bid9:59:58 PM Ask9:59:58 PM Market Capitalization Dividend Y. P/E Ratio
305.20EUR -0.59% 0
Turnover: 0.00
-Bid Size: - -Ask Size: - 69.2 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
  11,964.7000   13,254.6000   14,160.5000   17,472.1000   23,370.9000
Intangible Assets
  435.8000   420.7000   347.5000   334.6000   311.6000
Long-Term Investments
  1,432.2000   1,649.3000   3,353.8000   4,617.8000   4,792.5000
Fixed Assets
  16,483.6000   18,482.9000   20,909.7000   26,802   33,211.6000
Inventories
  404.8000   453.9000   514.2000   651.8000   766
Accounts Receivable
  1,274.8000   1,451.3000   1,794.4000   1,700.4000   1,821.6000
Cash and Cash Equivalents
  5,253   4,468.9000   2,711   1,617   2,979.7000
Current Assets
  8,684.9000   8,376.3000   6,282.9000   5,200.5000   6,363
Total Assets
  25,168.5000   26,859.2000   27,192.6000   32,002.5000   39,574.6000

 

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
  1,833.2000   2,218.3000   2,771.6000   2,890.1000   2,926.2000
Long-term debt
  7,430.1000   7,150.3000   7,085.8000   9,431.3000   13,533
Liabilities to Banks
  7.7000   2.4000   -   -   -
Provisions
  962.6000   1,180.9000   -   -   -
Liabilities
  12,725.4000   12,771.2000   13,490.2000   16,342.2000   20,900.9000
Share Capital
  249.4000   249.4000   249.4000   249.4000   249.4000
Total Equity
  12,443.1000   14,088   13,702.4000   15,660.3000   18,673.7000
Minority Interests
  363.3000   548.3000   558.4000   1,347.4000   1,637.2000
Total liabilities equity
  25,168.5000   26,859.2000   27,192.6000   32,002.5000   39,574.6000

 

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
  8,856.3000   10,323   12,698.6000   12,600   12,100.6000
Depreciation (total)
  1,185   1,321.3000   1,338.2000   1,358.3000   1,451.1000
Operating Result
  2,237.6000   2,281.4000   2,338.8000   2,494.6000   4,466.1000
Interest Income
  -109.3000   -141.8000   -128   -177.5000   -218.8000
Income Before Taxes
  2,423.8000   2,507.4000   2,754.7000   2,882.4000   4,821.2000
Income Taxes
  478.4000   462.8000   500.8000   551.2000   944.9000
Minority Interests Profit
  44.4000   15.8000   10.4000   38.4000   34.2000
Net Income
  1,886.7000   2,099.1000   2,256.1000   2,300.2000   3,828.2000

 

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
  8.5300   9.4700   10.1600   10.3500   17.2100
Dividend per Share
  5.1800   5.8400   6.3600   6.8700   7.0600

 

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
  3,264.7000   3,335.2000   3,170.6000   3,205.7000   3,646.7000
Cash Flow from Investing Activities
  -3,560   -2,732.9000   -3,857.2000   -5,916.4000   -4,919.2000
Cash Flow from Financing
  3,284.7000   -1,420.9000   -1,000.6000   1,609.6000   2,615.4000
Decrease / Increase in Cash
  3,004.3000   -784.1000   -1,757.9000   -1,094   1,362.7000
Employees
  19,275   20,875   -   -   -