10/4/2024  9:59:56 PM Chg. +0.51 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
243.68USD +0.21% 17,334
Turnover: 4.21 mill.
-Bid Size: - -Ask Size: - 46.22 bill.USD 1.87% 37.66

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
  904   900   894   2,117   2,102
Intangible Assets
  1,104   989   870   8,458   7,908
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,017   7,616   7,539   32,024   30,293
Inventories
  841   925   360   1,219   973
Accounts Receivable
  623   735   457   1,216   1,344
Cash and Cash Equivalents
  484   288   530   824   1,276
Current Assets
  2,073   2,223   2,578   6,312   6,667
Total Assets
  10,090   9,839   10,117   38,336   36,960

 

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
  540   622   525   1,261   1,406
Long-term debt
  3,396   3,408   2,763   6,694   6,908
Liabilities to Banks
  80   78   103   2   2
Provisions
  34   90   12   1,237   1,344
Liabilities
  7,162   6,517   6,754   15,592   16,119
Share Capital
  120   118   119   218   208
Total Equity
  2,928   3,322   3,363   22,744   20,841
Minority Interests
  0.0000   -   -   157   117
Total liabilities equity
  10,090   9,839   10,117   38,336   36,960

 

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
  5,900   6,182   6,801   9,263   18,194
Depreciation (total)
  183   158   143   442   323
Operating Result
  -   -   -   -   -
Interest Income
  -170   -168   -167   -123   -254
Income Before Taxes
  905   926   1,113   908   1,322
Income Taxes
  267   205   160   73   234
Minority Interests Profit
  0.0000   -   -   -12   33
Net Income
  553   718   949   822   1,119

 

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
  4.5000   6.0400   8.0300   3.7200   5.2300
Dividend per Share
  2.1200   2.2800   2.7400   1.5000   3.4000

 

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
  569   751   1,185   939   2,790
Cash Flow from Investing Activities
  870   -141   -159   1,320   751
Cash Flow from Financing
  -1,438   -805   -781   -1,971   -3,112
Decrease / Increase in Cash
  -3   -196   242   294   452
Employees
  17,000   17,500   18,200   48,000   47,000