2024-11-06  5:48:45 PM Chg. -16.25 Volume Bid5:49:04 PM Ask5:49:04 PM Market Capitalization Dividend Y. P/E Ratio
383.84USD -4.06% 3 mill.
Turnover: 711.22 mill.
383.62Bid Size: 800 383.92Ask Size: 800 382.63 bill.USD 2.17% 25.41

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  22,770   24,705   25,199   25,631   26,154
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  31,426   42,104   42,821   43,974   46,755
Inventories
  14,531   16,627   22,068   24,886   20,976
Accounts Receivable
  2,106   2,992   3,426   3,317   3,328
Cash and Cash Equivalents
  2,133   7,895   2,343   2,757   3,760
Current Assets
  19,810   28,477   29,055   32,471   29,775
Total Assets
  51,236   70,581   71,876   76,445   76,530

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  7,787   11,606   13,462   11,443   10,037
Long-term debt
  28,670   35,822   36,604   41,962   42,743
Liabilities to Banks
  -   -   -   -   -
Provisions
  491   706   1,131   909   -
Liabilities
  54,352   67,282   73,572   74,883   75,486
Share Capital
  89   89   90   90   90
Total Equity
  -3,116   3,299   -1,696   1,562   1,044
Minority Interests
  -   -   -   -   -
Total liabilities equity
  51,236   70,581   71,876   76,445   76,530

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  110,225   132,110   151,157   157,403   152,669
Depreciation (total)
  1,989   2,128   2,386   2,455   2,673
Operating Result
  15,843   18,278   23,040   24,039   21,689
Interest Income
  -1,128   -1,300   -1,303   -1,562   -1,765
Income Before Taxes
  14,715   16,978   21,737   22,477   19,924
Income Taxes
  3,473   4,112   5,304   5,372   4,781
Minority Interests Profit
  -   -   -   -   -
Net Income
  11,242   12,866   16,433   17,105   15,143

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  10.2900   11.9800   15.5900   16.7400   15.1600
Dividend per Share
  5.4400   6.0000   6.6000   7.6000   8.3600

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  13,723   18,839   16,571   14,615   21,172
Cash Flow from Investing Activities
  -2,653   -10,170   -2,969   -3,140   -4,729
Cash Flow from Financing
  -10,834   -2,983   -19,120   -10,993   -15,443
Decrease / Increase in Cash
  236   5,686   -5,518   482   1,000
Employees
  413,000   415,700   504,800   490,600   -