2024-11-12  5:26:56 PM Chg. +2.62 Volume Bid7:48:01 PM Ask7:48:01 PM Market Capitalization Dividend Y. P/E Ratio
146.50EUR +1.82% 0
Turnover: 0.00
147.08Bid Size: 102 147.72Ask Size: 102 67.72 bill.EUR - -

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
  25,533   26,283   26,879   28,181   31,512
Intangible Assets
  66   53   37   25   14
Long-Term Investments
  380   418   450   470   440
Fixed Assets
  28,771   29,877   30,492   32,238   35,489
Inventories
  9,497   8,992   10,653   13,902   13,499
Accounts Receivable
  -   -   631   835   1,169
Cash and Cash Equivalents
  1,556   2,577   8,511   5,911   2,229
Current Assets
  12,519   12,902   20,756   21,573   17,846
Total Assets
  41,290   42,779   51,248   53,811   53,335

 

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
  9,761   9,920   12,859   15,478   13,487
Long-term debt
  10,223   11,338   11,536   13,549   16,009
Liabilities to Banks
  -   -   -   -   -
Provisions
  713   972   1,122   990   1,566
Liabilities
  29,993   30,946   36,808   40,984   42,103
Share Capital
  43   42   42   39   38
Total Equity
  11,297   11,833   14,440   12,827   11,232
Minority Interests
  -   -   -   -   -
Total liabilities equity
  41,290   42,779   51,248   53,811   53,335

 

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
  75,356   78,112   93,561   106,005   109,120
Depreciation (total)
  2,224   2,357   2,230   2,344   2,385
Operating Result
  4,110   4,658   6,539   8,946   3,848
Interest Income
  -461   -477   -977   -421   -478
Income Before Taxes
  3,676   4,190   5,500   8,900   3,400
Income Taxes
  746   921   1,178   1,961   638
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,937   3,281   4,368   6,946   2,780

 

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
  5.5500   6.4200   8.7200   14.2300   6.0200
Dividend per Share
  2.5400   2.6200   2.7000   3.3800   4.1400

 

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
  5,973   7,117   10,525   8,625   4,018
Cash Flow from Investing Activities
  -3,416   -2,944   -2,591   -3,154   -5,504
Cash Flow from Financing
  -3,644   -3,152   -2,000   -8,071   -2,196
Decrease / Increase in Cash
  -1,087   1,021   5,934   -2,600   -3,682
Employees
  345,000   360,000   368,000   409,000   450,000