15/11/2024  22:10:00 Chg. +2.40 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
134.08USD +1.82% 3.2 mill.
Turnover: 305.77 mill.
134.14Bid Size: 100 136.48Ask Size: 100 44.71 bill.USD 3.52% 25.69

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  7,159   7,450   8,042   8,097   7,885
Intangible Assets
  -   -   832   810   851
Long-Term Investments
  224   268   300   290   238
Fixed Assets
  9,477   10,226   12,349   12,272   12,241
Inventories
  1,813   1,790   1,903   2,239   2,269
Accounts Receivable
  2,164   2,263   2,235   2,207   2,280
Cash and Cash Equivalents
  539   442   303   270   427
Current Assets
  5,041   5,057   5,174   5,565   5,729
Total Assets
  14,518   15,283   17,523   17,837   17,970

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  3,190   3,055   3,336   3,840   3,813
Long-term debt
  6,247   6,213   7,878   8,141   7,578
Liabilities to Banks
  345   352   359   380   -
Provisions
  458   511   723   694   -
Liabilities
  14,564   15,089   16,654   17,100   17,270
Share Capital
  473   473   473   473   473
Total Equity
  -46   194   869   737   700
Minority Interests
  241   227   243   223   153
Total liabilities equity
  14,518   15,283   17,523   17,837   17,970

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  18,486   18,500   19,100   19,400   20,200
Depreciation (total)
  882   917   796   766   754
Operating Result
  2,229   2,991   3,244   2,561   2,681
Interest Income
  -253   -250   -244   -250   -268
Income Before Taxes
  1,813   2,650   2,930   2,225   2,340
Income Taxes
  -471   -576   -676   -479   -495
Minority Interests Profit
  -35   -40   -44   -30   -27
Net Income
  1,410   2,157   2,352   1,814   1,934

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  4.0500   6.2800   6.9000   5.3800   5.7300
Dividend per Share
  4.0000   4.1200   4.2800   4.5600   4.6400

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,970   2,736   3,729   2,730   2,733
Cash Flow from Investing Activities
  -902   -1,042   -2,305   -1,056   -785
Cash Flow from Financing
  -2,115   -1,792   -1,567   -1,696   -1,760
Decrease / Increase in Cash
  -77   -97   -139   -33   157
Employees
  41,000   40,000   46,000   45,000   -