11/8/2024  10:10:00 PM Chg. +12.72 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
564.56USD +2.31% 1.17 mill.
Turnover: 362.04 mill.
564.00Bid Size: 100 568.00Ask Size: 100 133.82 bill.USD 2.15% 20.42

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
  5,775   6,124   6,591   7,213   7,597
Intangible Assets
  3,797   3,494   3,213   3,012   2,706
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  29,060   28,773   30,433   31,332   31,058
Inventories
  4,487   2,997   3,619   3,545   2,981
Accounts Receivable
  8,603   2,444   2,337   1,978   1,963
Cash and Cash Equivalents
  2,861   772   1,514   3,160   3,604
Current Assets
  17,461   16,103   17,095   19,378   19,815
Total Assets
  46,521   44,876   47,528   50,710   50,873

 

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
  1,467   2,402   1,281   880   780
Long-term debt
  13,513   12,604   11,404   11,669   11,670
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  47,130   43,427   44,357   44,672   39,914
Share Capital
  284   281   280   279   271
Total Equity
  -609   1,449   3,171   6,038   10,959
Minority Interests
  74   55   44   23   0.0000
Total liabilities equity
  46,521   44,876   47,528   50,710   50,873

 

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
  51,048   53,762   59,812   65,398   67,044
Depreciation (total)
  1,195   1,161   1,189   1,290   1,364
Operating Result
  5,921   7,334   8,545   8,644   9,123
Interest Income
  -651   -668   -653   -591   -569
Income Before Taxes
  5,269   5,838   7,241   8,235   7,550
Income Taxes
  -3,340   -792   -1,011   -1,347   -1,235
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,002   5,046   6,230   6,833   6,315

 

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
  6.9600   17.7400   22.0900   24.4000   22.8500
Dividend per Share
  7.4600   8.2000   9.0000   9.8000   10.6000

 

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
  6,476   3,138   7,311   8,183   9,221
Cash Flow from Investing Activities
  -1,147   -1,075   -1,241   -2,010   -1,161
Cash Flow from Financing
  -4,305   -4,152   -5,328   -4,527   -7,616
Decrease / Increase in Cash
  1,024   -2,089   742   1,646   444
Employees
  100,000   105,000   110,000   114,000   114,000