14/11/2024  22:00:00 Chg. -0.8100 Volume Bid13:00:49 Ask13:00:49 Market Capitalization Dividend Y. P/E Ratio
97.4600USD -0.82% 1.81 mill.
Turnover: 125.66 mill.
97.0000Bid Size: 300 97.3700Ask Size: 100 20.21 bill.USD 2.87% -

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
  1,792   1,869   2,129   2,181   2,239
Intangible Assets
  188   111   58   29   9
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  1,053   970   1,142   1,204   1,565
Accounts Receivable
  1,184   989   1,115   1,158   1,532
Cash and Cash Equivalents
  1,853   2,220   1,722   1,209   615
Current Assets
  4,310   4,363   4,114   3,779   4,033
Total Assets
  9,410   8,885   8,930   8,675   8,944

 

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
  1,728   1,420   1,808   1,725   2,058
Long-term debt
  -   -   -   -   5,062
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  -   -   -   -   -
Liabilities
  7,745   6,723   7,143   8,044   8,835
Share Capital
  -   -   -   -   -
Total Equity
  1,665   2,162   1,787   631   109
Minority Interests
  0.0000   0.0000   0.0000   0.0000   -
Total liabilities equity
  9,410   8,885   8,930   8,675   8,944

 

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
  11,184   10,390   10,509   10,681   11,661
Depreciation (total)
  53   23   14   12   11
Operating Result
  1,634   1,487   1,300   1,492   1,955
Interest Income
  -198   -140   -181   -218   -247
Income Before Taxes
  1,418   1,372   1,032   1,348   1,679
Income Taxes
  236   -640   28   34   30
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,182   2,012   1,004   1,314   1,649

 

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
  4.1000   7.1300   3.8300   5.4300   7.5000
Dividend per Share
  2.5200   2.5200   2.5800   2.6600   2.7700

 

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
  2,113   1,761   1,714   1,626   1,657
Cash Flow from Investing Activities
  -1,588   846   -635   -466   -352
Cash Flow from Financing
  -1,211   -2,212   -1,605   -1,673   -1,899
Decrease / Increase in Cash
  -686   394   -527   -513   -
Employees
  43,000   40,500   42,000   40,000   40,000