08/11/2024  19:26:52 Chg. +0.93 Volume Bid19:31:39 Ask19:30:57 Market Capitalization Dividend Y. P/E Ratio
156.20USD +0.60% 12,762
Turnover: 735,843.49
155.83Bid Size: 2 156.22Ask Size: 1 47.4 bill.USD 1.51% 25.74

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
  3,574   3,650   3,778   3,567   3,754
Intangible Assets
  1,596   1,593   1,549   1,288   1,175
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  14,140   13,458   14,199   13,514   13,820
Inventories
  1,836   1,950   2,511   2,676   2,552
Accounts Receivable
  2,320   2,377   2,928   2,865   2,967
Cash and Cash Equivalents
  927   945   1,203   1,088   1,661
Current Assets
  5,554   5,784   7,263   7,268   7,892
Total Assets
  19,694   19,242   21,462   20,782   21,712

 

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
  1,357   1,276   1,911   1,593   1,563
Long-term debt
  3,395   3,452   3,589   3,292   3,529
Liabilities to Banks
  -   -   -   -   -
Provisions
  156   143   181   -   -
Liabilities
  9,124   9,859   10,828   9,980   10,161
Share Capital
  154   149   148   146   142
Total Equity
  10,570   9,383   10,634   10,802   11,551
Minority Interests
  -   112   114   95   104
Total liabilities equity
  19,694   19,242   21,462   20,782   21,712

 

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
  13,448   12,172   14,923   16,281   16,034
Depreciation (total)
  690   711   769   785   794
Operating Result
  1,978   537   2,434   2,756   2,304
Interest Income
  -49   -33   -39   -51   -20
Income Before Taxes
  1,931   524   2,378   2,733   2,268
Income Taxes
  15   -783   -123   -306   -364
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,844   -241   2,261   2,428   1,910

 

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
  5.4600   -0.7300   6.8500   7.5200   6.0600
Dividend per Share
  1.8000   1.8800   1.9600   2.2400   2.3600

 

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
  2,422   1,992   2,676   2,468   3,132
Cash Flow from Investing Activities
  -692   -865   -1,037   -878   -768
Cash Flow from Financing
  -1,643   -1,105   -1,386   -1,684   -1,793
Decrease / Increase in Cash
  79   18   258   -115   573
Employees
  78,000   82,000   89,000   -   -