4/22/2025  9:59:57 PM Chg. +1.25 Volume Bid4/22/2025 Ask4/22/2025 Market Capitalization Dividend Y. P/E Ratio
97.44USD +1.29% 44,386
Turnover: 4.3 mill.
97.42Bid Size: 100 97.49Ask Size: 100 19.4 bill.USD 0.99% 21.90

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
  2,047.7000   2,016.5000   1,872.5000   2,060.4000   2,048.8000
Intangible Assets
  7,055.5000   6,299.8000   5,063.8000   4,856.4000   4,598.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  19,334.4000   18,571.4000   16,638.7000   16,887.4000   16,693.8000
Inventories
  2,450.7000   2,394.5000   2,147.2000   2,385.2000   2,235.3000
Accounts Receivable
  1,452.7000   1,404.9000   1,381.5000   1,442.4000   1,480.7000
Cash and Cash Equivalents
  802.1000   478.5000   375.7000   415.8000   525.5000
Current Assets
  5,083.3000   4,885   4,427.3000   4,609.5000   4,671.5000
Total Assets
  24,417.7000   23,456.4000   21,066   21,496.9000   21,365.3000

 

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
  330   351.2000   354.1000   410.6000   194.6000
Long-term debt
  7,626.5000   5,463.7000   5,152.2000   4,867.9000   5,341.6000
Liabilities to Banks
  -   -   -   -   -
Provisions
  790.4000   665.6000   -   -   -
Liabilities
  12,218.3000   10,790   9,039   9,008.8000   8,889.1000
Share Capital
  3.1000   3.1000   3.1000   3.2000   3.2000
Total Equity
  12,199.4000   12,666.4000   12,027   12,488.1000   12,476.2000
Minority Interests
  5.2000   5.7000   6.7000   7.7000   8.1000
Total liabilities equity
  24,417.7000   23,456.4000   21,066   21,496.9000   21,365.3000

 

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
  7,024.5000   7,836.2000   6,939.9000   7,394.2000   7,678.6000
Depreciation (total)
  597.6000   615.7000   526.8000   561.5000   591.9000
Operating Result
  -87.8000   780.1000   696.3000   1,277.7000   1,285.7000
Interest Income
  -212   -208.4000   -164.8000   -201.2000   -218
Income Before Taxes
  -274.4000   418.4000   403.5000   1,067.3000   1,036.6000
Income Taxes
  -137   16.3000   112.3000   42.2000   131.4000
Minority Interests Profit
  1.5000   .5000   1   1.1000   1.5000
Net Income
  -138.9000   401.6000   231.4000   1,024   903.8000

 

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
  -0.6700   1.9300   1.1000   4.9100   4.4500
Dividend per Share
  0.9600   0.9600   0.9600   0.9600   0.9600

 

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
  1,204.5000   1,499.2000   1,356.2000   1,581.6000   1,499.4000
Cash Flow from Investing Activities
  -613.8000   -503.6000   -522   -778.9000   -888.1000
Cash Flow from Financing
  -421.8000   -1,306   -775.7000   -763.5000   -484.5000
Decrease / Increase in Cash
  184.2000   -323.6000   -102.8000   40.1000   109.7000
Employees
  20,000   19,500   -   -   -