08/11/2024  22:10:00 Chg. +12.72 Volume Bid02:00:00 Ask02:00:00 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

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
  5,549   5,775   6,124   6,591   7,213
Intangible Assets
  4,093   3,797   3,494   3,213   3,012
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  32,698   29,060   28,773   30,433   31,332
Inventories
  4,670   4,487   2,997   3,619   3,545
Accounts Receivable
  8,202   8,603   2,444   2,337   1,978
Cash and Cash Equivalents
  1,837   2,861   772   1,514   3,160
Current Assets
  15,108   17,461   16,103   17,095   19,378
Total Assets
  47,806   46,521   44,876   47,528   50,710

 

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
  1,653   1,467   2,402   1,281   880
Long-term debt
  14,282   13,513   12,604   11,404   11,669
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  46,200   47,130   43,427   44,357   44,672
Share Capital
  289   284   281   280   279
Total Equity
  1,606   -609   1,449   3,171   6,038
Minority Interests
  95   74   55   44   23
Total liabilities equity
  47,806   46,521   44,876   47,528   50,710

 

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
  47,248   51,048   53,762   59,812   65,398
Depreciation (total)
  1,215   1,195   1,161   1,189   1,290
Operating Result
  5,549   5,921   7,334   8,545   8,644
Interest Income
  -663   -651   -668   -653   -591
Income Before Taxes
  4,886   5,269   5,838   7,241   8,235
Income Taxes
  -1,133   -3,340   -792   -1,011   -1,347
Minority Interests Profit
  -   -   -   -   -
Net Income
  5,302   2,002   5,046   6,230   6,833

 

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
  17.7100   6.9600   17.7400   22.0900   24.4000
Dividend per Share
  6.7700   7.4600   8.2000   9.0000   9.8000

 

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
  5,189   6,476   3,138   7,311   8,183
Cash Flow from Investing Activities
  -985   -1,147   -1,075   -1,241   -2,010
Cash Flow from Financing
  -3,457   -4,305   -4,152   -5,328   -4,527
Decrease / Increase in Cash
  747   1,024   -2,089   742   1,646
Employees
  97,000   100,000   105,000   110,000   114,000