2024-04-19  10:10:00 PM Chg. +0.56 Volume Bid10:45:45 PM Ask10:45:45 PM Market Capitalization Dividend Y. P/E Ratio
104.67USD +0.54% 1.01 mill.
Turnover: 69.86 mill.
103.55Bid Size: 100 107.25Ask Size: 100 5.72 bill.USD 6.69% 11.95

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
  4,033   3,414   3,301   3,199   2,805
Intangible Assets
  2,591   2,296   2,225   2,194   1,981
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  12,108   10,449   11,483   11,335   10,590
Inventories
  2,988   2,533   2,438   2,187   2,717
Accounts Receivable
  2,665   2,210   2,198   3,109   3,100
Cash and Cash Equivalents
  1,196   1,498   2,000   2,900   3,000
Current Assets
  7,930   7,898   7,398   9,015   9,695
Total Assets
  20,038   18,347   18,881   20,350   20,285

 

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
  4,797   4,487   4,547   4,834   5,413
Long-term debt
  4,392   4,046   4,140   5,059   4,929
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  14,910   15,142   14,763   15,641   15,272
Share Capital
  112   112   112   113   114
Total Equity
  5,128   3,205   4,118   4,709   5,013
Minority Interests
  930   914   923   910   167
Total liabilities equity
  20,038   18,347   18,881   20,350   20,285

 

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
  21,253   21,037   20,419   19,456   21,985
Depreciation (total)
  654   645   587   568   494
Operating Result
  1,136   279   1,571   1,623   2,348
Interest Income
  -162   -192   -187   -189   -175
Income Before Taxes
  887   -21   1,552   1,455   2,332
Income Taxes
  550   138   354   384   518
Minority Interests Profit
  -13   24   14   -10   23
Net Income
  350   -183   1,184   1,081   1,783

 

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
  4.7800   -2.7200   18.6000   17.2400   28.7300
Dividend per Share
  4.3000   4.5500   4.7500   4.8500   5.4500

 

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
  1,264   1,229   1,230   1,500   2,176
Cash Flow from Investing Activities
  -655   -399   636   -237   -660
Cash Flow from Financing
  -553   -518   -1,424   -253   -1,339
Decrease / Increase in Cash
  111   245   414   982   110
Employees
  92,000   92,000   77,000   78,000   69,000