11/14/2024  10:10:00 PM Chg. -25.58 Volume Bid10:19:14 PM Ask10:19:14 PM Market Capitalization Dividend Y. P/E Ratio
786.23USD -3.15% 3.91 mill.
Turnover: 1.75 bill.
786.00Bid Size: 200 787.28Ask Size: 500 746.38 bill.USD 0.60% 135.09

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
  8,826.5000   8,919.5000   7,872.9000   8,681.9000   8,985.1000
Intangible Assets
  4,029.2000   3,521   6,618   7,450   7,691.9000
Long-Term Investments
  5,678.8000   2,020.7000   1,962.4000   2,966.8000   3,212.6000
Fixed Assets
  25,778.9000   23,358.8000   25,576.5000   29,171   30,353.6000
Inventories
  4,458.3000   4,111.8000   3,190.7000   3,980.3000   3,886
Accounts Receivable
  -   -   -   5,875.3000   6,672.8000
Cash and Cash Equivalents
  6,536.2000   7,998.2000   2,337.5000   3,657.1000   3,818.5000
Current Assets
  19,202.1000   20,549.6000   13,709.6000   17,462.1000   18,452.4000
Total Assets
  44,981   43,908.4000   39,286.1000   46,633.1000   48,806

 

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
  1,410.7000   1,412.3000   1,405.3000   1,606.7000   1,670.6000
Long-term debt
  9,940.5000   11,639.7000   13,817.9000   16,586.6000   15,346.4000
Liabilities to Banks
  590.6000   650.8000   671.5000   770.6000   885.5000
Provisions
  -   -   2,187.5000   2,099.9000   1,733.7000
Liabilities
  33,313.1000   32,999.3000   36,587   40,807.9000   39,651.2000
Share Capital
  687.9000   661   598.8000   598.2000   596.3000
Total Equity
  11,667.9000   10,909.1000   2,699.1000   5,825.2000   9,154.8000
Minority Interests
  75.7000   1,080.4000   92.2000   183.6000   175.6000
Total liabilities equity
  44,981   43,908.4000   39,286.1000   46,633.1000   48,806

 

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
  22,871.3000   24,555.7000   22,319.5000   24,539.8000   28,318.4000
Depreciation (total)
  1,567.3000   1,609   1,232.6000   1,323.9000   1,547.6000
Operating Result
  -   -   -   -   -
Interest Income
  -   -   -   -326.6000   -314.4000
Income Before Taxes
  2,197.4000   3,795.7000   5,265.9000   7,229.9000   6,155.5000
Income Taxes
  2,401.5000   563.7000   628   1,036.2000   573.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -204.1000   3,232   8,318.4000   6,193.7000   5,581.7000

 

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
  -0.1900   3.1400   8.9300   6.8200   6.1500
Dividend per Share
  2.1200   2.3300   2.6800   3.0700   3.5300

 

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
  5,615.6000   5,524.5000   4,836.6000   6,499.6000   7,260.7000
Cash Flow from Investing Activities
  -3,783.6000   1,906   -8,082.9000   -2,258.9000   -2,762.3000
Cash Flow from Financing
  142.6000   -5,904.9000   -2,324.5000   -3,137.1000   -4,131.3000
Decrease / Increase in Cash
  1,954.1000   1,462   -5,660.7000   1,319.6000   161.4000
Employees
  40,655   38,680   33,625   35,000   35,000