2024-11-08  10:10:00 PM Chg. +6.11 Volume Bid10:13:14 AM Ask10:13:14 AM Market Capitalization Dividend Y. P/E Ratio
366.67USD +1.69% 2.39 mill.
Turnover: 467.11 mill.
355.50Bid Size: 100 586.67Ask Size: 200 144.91 bill.USD 0.94% 45.49

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
  3,496   2,964   3,064   3,146   3,530
Intangible Assets
  4,638   4,175   5,855   5,485   5,091
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  24,077   22,646   26,516   26,268   26,757
Inventories
  2,805   2,109   2,969   3,430   3,739
Accounts Receivable
  3,437   2,904   3,297   4,076   4,475
Cash and Cash Equivalents
  370   438   297   294   488
Current Assets
  8,728   9,178   7,511   8,746   11,675
Total Assets
  32,805   31,824   34,027   35,014   38,432

 

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
  2,114   1,987   2,797   3,072   3,365
Long-term debt
  7,819   7,010   6,831   8,321   8,244
Liabilities to Banks
  255   1   13   -   -
Provisions
  396   277   559   -   -
Liabilities
  16,672   16,851   17,576   17,939   19,363
Share Capital
  4   4   4   4   4
Total Equity
  16,133   14,973   16,451   17,075   19,069
Minority Interests
  51   43   38   38   33
Total liabilities equity
  32,805   31,824   34,027   35,014   38,432

 

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
  21,390   17,858   19,628   20,752   23,196
Depreciation (total)
  -   -   -   -   -
Operating Result
  -   -   -   -   -
Interest Income
  236   149   144   144   151
Income Before Taxes
  2,591   1,746   2,896   2,911   3,827
Income Taxes
  378   331   750   445   604
Minority Interests Profit
  -2   -5   -2   -4   -5
Net Income
  2,211   1,410   2,144   2,462   3,218

 

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
  5.2800   3.5100   5.3800   6.1700   8.0600
Dividend per Share
  2.8400   2.9200   3.0400   3.2400   3.4400

 

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
  3,451   2,944   2,163   2,533   3,624
Cash Flow from Investing Activities
  -1,866   397   -1,764   -1,200   -2,575
Cash Flow from Financing
  -1,494   -3,258   -535   -1,340   -871
Decrease / Increase in Cash
  87   68   -141   -3   194
Employees
  101,000   92,000   86,000   -   -