6/18/2024  3:31:15 PM Chg. +2.11 Volume Bid- Ask3:32:12 PM Market Capitalization Dividend Y. P/E Ratio
460.44USD +0.46% 464
Turnover: 213,462.83
-Bid Size: - 470.41Ask Size: 200 110.13 bill.USD 2.65% 16.60

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  6,591   7,213   7,597   7,975   8,370
Intangible Assets
  3,213   3,012   2,706   2,459   2,212
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  30,433   31,332   31,058   31,889   31,935
Inventories
  3,619   3,545   2,981   3,088   3,132
Accounts Receivable
  2,337   1,978   1,963   2,505   2,132
Cash and Cash Equivalents
  1,514   3,160   3,604   2,547   1,442
Current Assets
  17,095   19,378   19,815   20,991   20,521
Total Assets
  47,528   50,710   50,873   52,880   52,456

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  1,281   880   780   2,117   2,312
Long-term debt
  11,404   11,669   11,670   15,429   17,291
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  44,357   44,672   39,914   43,614   45,621
Share Capital
  280   279   271   254   240
Total Equity
  3,171   6,038   10,959   9,266   6,835
Minority Interests
  44   23   0.0000   0.0000   -
Total liabilities equity
  47,528   50,710   50,873   52,880   52,456

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  59,812   65,398   67,044   65,984   67,571
Depreciation (total)
  1,189   1,290   1,364   1,404   1,430
Operating Result
  8,545   8,644   9,123   8,348   8,507
Interest Income
  -653   -591   -569   -623   -916
Income Before Taxes
  7,241   8,235   7,550   6,680   8,098
Income Taxes
  -1,011   -1,347   -1,235   -948   -1,178
Minority Interests Profit
  -   -   -   -   -
Net Income
  6,230   6,833   6,315   5,732   6,920

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  22.0900   24.4000   22.8500   21.7400   27.6500
Dividend per Share
  9.0000   9.8000   10.6000   11.4000   12.1500

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  7,311   8,183   9,221   7,802   7,920
Cash Flow from Investing Activities
  -1,241   -2,010   -1,161   -1,789   -1,694
Cash Flow from Financing
  -5,328   -4,527   -7,616   -7,070   -7,331
Decrease / Increase in Cash
  742   1,646   444   -1,057   -1,105
Employees
  110,000   114,000   114,000   -   -