2024-11-12  10:10:00 PM Chg. -0.26 Volume Bid11:40:37 PM Ask11:40:37 PM Market Capitalization Dividend Y. P/E Ratio
17.11USD -1.50% 7.4 mill.
Turnover: 75.82 mill.
17.10Bid Size: 2,500 17.41Ask Size: 100 -USD - -

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
  6,868   6,436   6,296   5,982   5,739
Intangible Assets
  14,005   11,232   8,923   7,466   6,270
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   37,635   35,093   31,955
Inventories
  4,731   4,422   4,403   3,818   3,833
Accounts Receivable
  5,822   5,676   4,581   4,529   3,696
Cash and Cash Equivalents
  1,782   1,975   2,177   2,165   2,801
Current Assets
  13,794   13,464   13,005   12,573   12,051
Total Assets
  60,683   57,470   50,640   47,666   44,006

 

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
  1,853   1,718   1,756   1,686   1,887
Long-term debt
  -   -   22,731   21,617   19,103
Liabilities to Banks
  2,216   2,345   3,188   1,426   -
Provisions
  2,140   1,096   964   784   -
Liabilities
  44,889   42,407   39,579   36,422   35,315
Share Capital
  56   56   57   57   57
Total Equity
  14,707   13,972   11,061   11,244   8,691
Minority Interests
  1,087   1,091   1,035   966   794
Total liabilities equity
  60,683   57,470   50,640   47,666   44,006

 

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
  18,854   16,887   16,659   15,878   14,925
Depreciation (total)
  -   -   1,557   1,330   1,308
Operating Result
  -1,637   -443   -3,572   1,716   -2,099
Interest Income
  -959   -822   834   1,058   966
Income Before Taxes
  -2,596   -1,265   -4,406   658   -3,065
Income Taxes
  -195   -278   -168   211   -638
Minority Interests Profit
  322   1   -109   39   -53
Net Income
  -2,150   -999   -3,990   417   -2,353

 

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
  -2.3500   -0.9100   -3.6400   0.3800   -2.1200
Dividend per Share
  0.0000   0.0000   -   -   -

 

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
  2,446   748   1,216   798   1,590
Cash Flow from Investing Activities
  1,866   1,355   863   1,523   656
Cash Flow from Financing
  -3,351   -1,926   -1,885   -2,172   -1,487
Decrease / Increase in Cash
  819   193   202   21   636
Employees
  42,535   40,039   40,216   37,537   -