7/23/2024  9:59:57 PM Chg. -0.89 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
341.65USD -0.26% 32,670
Turnover: 11.22 mill.
-Bid Size: - -Ask Size: - 130.18 bill.USD 0.89% 40.97

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
  2,567   2,752   2,833   2,970   3,215
Intangible Assets
  4,227   5,554   4,840   4,885   4,593
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  18,807   24,623   24,614   26,609   27,394
Inventories
  3,282   3,494   3,314   3,995   4,843
Accounts Receivable
  2,893   2,701   3,022   3,565   3,765
Cash and Cash Equivalents
  4,337   2,943   2,944   1,844   2,971
Current Assets
  11,360   9,707   10,017   10,275   12,518
Total Assets
  30,167   34,330   34,631   36,884   39,912

 

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
  675   810   1,129   1,413   1,517
Long-term debt
  10,231   13,230   12,472   11,857   10,901
Liabilities to Banks
  -   -   -   -   -
Provisions
  171   207   192   -   -
Liabilities
  17,360   21,246   19,754   20,268   21,319
Share Capital
  37   38   38   38   38
Total Equity
  12,807   13,084   14,877   16,616   18,593
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  30,167   34,330   34,631   36,884   39,912

 

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
  14,884   14,351   17,108   18,449   20,498
Depreciation (total)
  778   812   990   998   1,028
Operating Result
  2,713   2,223   2,584   2,841   3,888
Interest Income
  -287   -315   -337   -337   -356
Income Before Taxes
  2,562   1,954   2,281   2,683   3,673
Income Taxes
  479   355   287   325   508
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,083   1,599   1,994   2,358   3,165

 

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
  5.5700   4.2600   5.2900   6.2300   8.3400
Dividend per Share
  2.1350   2.3550   2.5850   2.8350   3.0500

 

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
  2,191   3,277   3,263   2,624   3,711
Cash Flow from Investing Activities
  -1,455   -4,701   -859   -2,924   -962
Cash Flow from Financing
  3   -11   -2,365   -749   -1,594
Decrease / Increase in Cash
  721   -1,394   1   -1,100   1,127
Employees
  40,000   43,000   46,000   -   -