2024-11-12  10:10:00 PM Chg. -1.86 Volume Bid2024-11-12 Ask2024-11-12 Market Capitalization Dividend Y. P/E Ratio
312.05USD -0.59% 777,918
Turnover: 141.5 mill.
310.63Bid Size: 100 318.00Ask Size: 100 85.8 bill.USD 1.69% 25.70

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
  3,517   4,348   4,475   5,100   5,417
Intangible Assets
  702   2,585   2,315   2,117   1,978
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  16,718   27,219   29,061   29,765   30,086
Inventories
  5,303   5,977   6,306   5,745   5,340
Accounts Receivable
  3,617   3,759   3,544   3,161   3,041
Cash and Cash Equivalents
  2,983   963   902   2,800   1,600
Current Assets
  18,328   18,189   19,780   21,543   19,987
Total Assets
  35,046   45,408   48,841   51,308   50,073

 

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
  3,207   3,179   3,162   2,952   3,167
Long-term debt
  3,980   11,444   9,010   9,995   10,490
Liabilities to Banks
  2   973   2,920   3,003   1,005
Provisions
  -   -   -   -   -
Liabilities
  23,611   33,676   35,264   35,647   32,432
Share Capital
  482   482   482   482   482
Total Equity
  11,435   11,732   13,577   15,661   17,641
Minority Interests
  -   -   -   -   -
Total liabilities equity
  35,046   45,408   48,841   51,308   50,073

 

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
  30,973   36,193   39,350   37,925   38,469
Depreciation (total)
  441   763   829   878   890
Operating Result
  4,177   4,457   4,648   4,133   4,163
Interest Income
  -103   -356   -460   -477   -424
Income Before Taxes
  4,077   4,085   4,202   3,738   3,873
Income Taxes
  1,165   -727   -718   -571   -616
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,912   3,345   3,484   3,167   3,257

 

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
  9.7300   11.3300   12.0900   11.0400   11.6100
Dividend per Share
  3.3600   3.7200   4.0800   4.4000   4.7600

 

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
  3,879   3,148   2,981   3,858   4,271
Cash Flow from Investing Activities
  -791   -10,234   -994   -974   -882
Cash Flow from Financing
  -2,399   5,086   -1,997   -903   -4,590
Decrease / Increase in Cash
  649   -2,020   -61   1,922   -1,221
Employees
  98,600   105,600   102,900   100,700   103,100