1/27/2023  10:00:00 PM Chg. -1.9300 Volume Bid1:59:13 AM Ask1:59:31 AM Market Capitalization Dividend Y. P/E Ratio
28.1600USD -6.41% 148.55 mill.
Turnover: 3.66 bill.
28.0300Bid Size: 300 28.0400Ask Size: 200 116.5 bill.USD 5.18% 14.44

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  41,109   48,976   55,386   56,584   63,245
Intangible Assets
  12,745   11,836   10,827   9,026   7,270
Long-Term Investments
  3,712   3,388   3,276   2,192   840
Fixed Assets
  93,749   99,176   105,285   105,842   110,688
Inventories
  6,983   7,253   8,744   8,427   10,776
Accounts Receivable
  5,607   6,722   7,659   6,782   9,457
Cash and Cash Equivalents
  3,433   3,019   4,194   5,865   4,827
Current Assets
  29,500   28,787   31,239   47,249   57,718
Total Assets
  123,249   127,963   136,524   153,091   168,406

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  2,928   3,824   4,128   5,581   5,747
Long-term debt
  25,037   25,098   25,308   33,897   33,510
Liabilities to Banks
  1,776   1,261   3,693   2,504   4,591
Provisions
  3,046   1,665   2,044   3,843   2,667
Liabilities
  54,230   53,400   59,020   72,053   73,015
Share Capital
  -   -   -   -   -
Total Equity
  69,019   74,563   77,504   81,038   95,391
Minority Interests
  -   -   -   -   -
Total liabilities equity
  123,249   127,963   136,524   153,091   168,406

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  62,761   70,848   71,965   77,867   79,024
Depreciation (total)
  8,129   9,085   10,826   12,239   11,792
Operating Result
  17,936   23,316   22,035   23,678   19,456
Interest Income
  -205   -30   -6   -357   -482
Income Before Taxes
  20,352   23,317   24,058   25,078   21,703
Income Taxes
  10,751   2,264   3,010   4,179   1,835
Minority Interests Profit
  -   -   -   -   -
Net Income
  9,601   21,053   21,048   20,899   19,868

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  2.0400   4.5700   4.7700   4.9800   4.8900
Dividend per Share
  1.0775   1.2000   1.2600   1.3200   1.3900

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  22,110   29,432   33,145   35,384   29,991
Cash Flow from Investing Activities
  -15,762   -11,239   -14,405   -20,796   -25,167
Cash Flow from Financing
  -8,475   -18,607   -17,565   -12,917   -5,862
Decrease / Increase in Cash
  -2,127   -414   1,175   1,671   -1,038
Employees
  102,700   107,400   110,800   110,600   121,100