2024-11-06  9:59:56 PM Chg. +6.66 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
138.71USD +5.04% 130,567
Turnover: 18.1 mill.
-Bid Size: - -Ask Size: - 43.91 bill.USD 2.94% 5.56

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
  29,264   30,389   30,847   30,978   30,209
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  34,895   35,930   36,723   36,849   36,835
Inventories
  7,013   6,038   6,265   6,752   7,583
Accounts Receivable
  8,904   6,109   10,378   11,919   12,525
Cash and Cash Equivalents
  2,583   3,313   4,122   4,862   5,424
Current Assets
  18,969   15,844   21,165   24,133   26,221
Total Assets
  53,864   51,774   57,888   60,982   63,056

 

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
  10,205   6,082   12,495   12,728   12,567
Long-term debt
  9,178   13,954   12,606   10,526   10,118
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  5,311   5,387   5,588   -   -
Liabilities
  31,328   32,132   38,071   35,514   34,532
Share Capital
  7   7   7   7   7
Total Equity
  22,536   19,642   19,817   25,468   28,524
Minority Interests
  733   841   1,387   1,907   2,178
Total liabilities equity
  53,864   51,774   57,888   60,982   63,056

 

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
  108,324   64,912   113,977   176,383   144,766
Depreciation (total)
  53   48   47   45   43
Operating Result
  3,836   -1,579   2,130   15,690   11,858
Interest Income
  -454   -563   -603   -562   -592
Income Before Taxes
  3,486   -2,010   1,543   15,307   11,768
Income Taxes
  702   -903   255   3,428   2,619
Minority Interests Profit
  362   314   358   351   314
Net Income
  2,422   -1,421   930   11,528   8,835

 

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
  5.8400   -3.5000   2.2700   29.0500   24.9300
Dividend per Share
  3.6000   3.9200   3.9200   3.9200   4.0800

 

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
  5,531   948   5,859   12,574   9,229
Cash Flow from Investing Activities
  -3,001   -2,425   -2,159   -2,805   -1,865
Cash Flow from Financing
  -2,997   2,077   -2,846   -8,849   -6,941
Decrease / Increase in Cash
  -399   730   809   740   562
Employees
  10,222   9,964   9,813   -   -