4/17/2025  9:59:57 PM Chg. -0.22 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
346.56USD -0.06% 63,129
Turnover: 22.01 mill.
-Bid Size: - -Ask Size: - 132.22 bill.USD 0.94% 44.08

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  2,752   2,833   2,970   3,215   3,448
Intangible Assets
  5,554   4,840   4,885   4,593   4,395
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  24,623   24,614   26,609   27,394   28,124
Inventories
  3,494   3,314   3,995   4,843   4,774
Accounts Receivable
  2,701   3,022   3,565   3,765   3,987
Cash and Cash Equivalents
  2,943   2,944   1,844   2,971   3,652
Current Assets
  9,707   10,017   10,275   12,518   14,847
Total Assets
  34,330   34,631   36,884   39,912   42,971

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  810   1,129   1,413   1,517   1,679
Long-term debt
  13,230   12,472   11,857   10,901   12,188
Liabilities to Banks
  -   -   -   -   -
Provisions
  207   192   -   -   -
Liabilities
  21,246   19,754   20,268   21,319   22,337
Share Capital
  38   38   38   38   38
Total Equity
  13,084   14,877   16,616   18,593   20,634
Minority Interests
  -   -   -   -   -
Total liabilities equity
  34,330   34,631   36,884   39,912   42,971

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  14,351   17,108   18,449   20,498   22,595
Depreciation (total)
  472   619   627   635   623
Operating Result
  2,223   2,584   2,841   3,888   3,689
Interest Income
  -315   -337   -337   -356   -396
Income Before Taxes
  1,954   2,281   2,683   3,673   3,492
Income Taxes
  355   287   325   508   499
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,599   1,994   2,358   3,165   2,993

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  4.2600   5.2900   6.2300   8.3400   7.8600
Dividend per Share
  2.3550   2.5850   2.8350   3.0500   3.2400

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  3,277   3,263   2,624   3,711   4,242
Cash Flow from Investing Activities
  -4,701   -859   -2,924   -962   -3,000
Cash Flow from Financing
  -11   -2,365   -749   -1,594   -525
Decrease / Increase in Cash
  -1,394   1   -1,100   1,127   681
Employees
  43,000   46,000   -   -   -