2024-05-03  9:59:55 PM Chg. -1.48 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
138.19USD -1.06% 110,986
Turnover: 15.44 mill.
-Bid Size: - -Ask Size: - 17.17 bill.USD 3.41% 114.24

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
  996   1,034   1,103   1,302   1,334
Intangible Assets
  929   912   894   918   884
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,749   3,811   4,193   4,505   4,433
Inventories
  506   512   454   752   755
Accounts Receivable
  600   631   648   604   681
Cash and Cash Equivalents
  131   111   871   319   183
Current Assets
  1,311   1,305   2,020   1,829   1,725
Total Assets
  5,060   5,116   6,213   6,334   6,158

 

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
  507   507   575   930   960
Long-term debt
  2,284   2,287   2,780   2,484   2,474
Liabilities to Banks
  -   -   -   -   -
Provisions
  72   59   87   67   66
Liabilities
  4,334   4,557   5,305   5,742   5,429
Share Capital
  159   159   159   131   131
Total Equity
  726   559   908   592   729
Minority Interests
  -   -   -   181   173
Total liabilities equity
  5,060   5,116   6,213   6,334   6,158

 

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
  6,124   6,214   6,721   7,341   7,107
Depreciation (total)
  166   180   180   211   224
Operating Result
  1,136   1,124   1,274   1,256   750
Interest Income
  -79   -94   -98.8000   -98.5000   -101
Income Before Taxes
  1,054   1,024   1,185   900   607
Income Taxes
  231   204   246   181   136
Minority Interests Profit
  -   -   -   9   9
Net Income
  823   820   939   710   462

 

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
  6.3700   6.4200   7.4600   5.6600   3.7500
Dividend per Share
  3.6000   3.9400   4.2900   4.4900   4.6400

 

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
  974   992   1,546   1,276   786
Cash Flow from Investing Activities
  -859   -196   -252   -452   -229
Cash Flow from Financing
  -399   -815   -523   -1,391   -689
Decrease / Increase in Cash
  -287   -21   766   -555   -138
Employees
  8,700   8,800   8,800   9,000   9,000