2024-06-07  10:10:00 PM Chg. -3.99 Volume Bid11:03:24 PM Ask11:03:24 PM Market Capitalization Dividend Y. P/E Ratio
129.97USD -2.98% 18.63 mill.
Turnover: 1.88 bill.
130.15Bid Size: 100 130.25Ask Size: 3,500 92.77 bill.USD 1.14% 29.14

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
  5,390   5,259   6,055   6,431   5,415
Intangible Assets
  28,265   22,270   18,107   14,429   7,461
Long-Term Investments
  4,163   1,005   864   1,624   1,839
Fixed Assets
  83,324   75,682   81,993   79,848   47,702
Inventories
  2,678   3,649   3,281   3,402   5,898
Accounts Receivable
  11,177   12,371   12,484   12,788   12,912
Cash and Cash Equivalents
  13,942   9,676   9,302   14,201   9,477
Current Assets
  38,957   36,138   36,868   43,567   45,033
Total Assets
  122,281   111,820   118,861   123,415   92,735

 

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
  18,334   19,213   20,065   21,696   27,143
Long-term debt
  43,998   49,201   44,319   41,622   21,131
Liabilities to Banks
  7,873   4,320   7,737   6,362   5,823
Provisions
  -   -   -   -   -
Liabilities
  107,294   112,762   115,706   115,862   94,420
Share Capital
  -   -   -   -   -
Total Equity
  14,987   -942   3,155   7,553   -1,685
Minority Interests
  5,661   4,823   4,729   5,074   105
Total liabilities equity
  122,281   111,820   118,861   123,415   92,735

 

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
  78,660   90,621   92,154   94,224   101,197
Depreciation (total)
  8,634   7,746   6,143   5,390   4,551
Operating Result
  -3,333   -191   2,622   5,144   4,659
Interest Income
  -2,355   -2,170   -2,626   -1,474   1,264
Income Before Taxes
  -5,688   -2,361   -4   3,670   5,923
Income Taxes
  -1,833   -180   -5,500   165   981
Minority Interests Profit
  -127   129   913   255   144
Net Income
  -3,728   -2,310   4,616   3,250   5,563

 

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
  -   -   6.3800   4.3700   6.4900
Dividend per Share
  -   -   -   -   -

 

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
  6,810   6,991   9,291   11,407   10,307
Cash Flow from Investing Activities
  -2,881   3,389   -4,686   -460   1,306
Cash Flow from Financing
  364   -14,329   -4,604   -5,950   -16,609
Decrease / Increase in Cash
  4,468   -4,138   -89   5,033   -5,102
Employees
  145,000   157,000   165,000   158,000   133,000