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

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  7,169   7,436   7,159   7,450   8,042
Intangible Assets
  -   -   -   -   832
Long-Term Investments
  257   233   224   268   300
Fixed Assets
  9,487   9,940   9,477   10,226   12,349
Inventories
  1,679   1,790   1,813   1,790   1,903
Accounts Receivable
  2,176   2,315   2,164   2,263   2,235
Cash and Cash Equivalents
  923   616   539   442   303
Current Assets
  5,115   5,211   5,041   5,057   5,174
Total Assets
  14,602   15,151   14,518   15,283   17,523

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  2,609   2,834   3,190   3,055   3,336
Long-term debt
  6,439   6,472   6,247   6,213   7,878
Liabilities to Banks
  329   341   345   352   359
Provisions
  532   395   458   511   723
Liabilities
  14,485   14,269   14,564   15,089   16,654
Share Capital
  473   473   473   473   473
Total Equity
  117   882   -46   194   869
Minority Interests
  219   253   241   227   243
Total liabilities equity
  14,602   15,151   14,518   15,283   17,523

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  18,202   18,259   18,486   18,500   19,100
Depreciation (total)
  705   724   882   917   796
Operating Result
  3,317   3,299   2,229   2,991   3,244
Interest Income
  -308   -308   -253   -250   -244
Income Before Taxes
  3,009   2,991   1,813   2,650   2,930
Income Taxes
  -922   -776   -471   -576   -676
Minority Interests Profit
  -53   -41   -35   -40   -44
Net Income
  2,166   2,278   1,410   2,157   2,352

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  6.0300   6.4400   4.0500   6.2800   6.9000
Dividend per Share
  3.6800   3.8800   4.0000   4.1200   4.2800

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  3,232   2,929   2,970   2,736   3,729
Cash Flow from Investing Activities
  -732   -851   -902   -1,042   -2,305
Cash Flow from Financing
  -2,185   -2,421   -2,115   -1,792   -1,567
Decrease / Increase in Cash
  304   -307   -77   -97   -139
Employees
  42,000   42,000   41,000   40,000   46,000