2024-05-17  10:10:00 PM Chg. -1.12 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
770.00USD -0.15% 1.67 mill.
Turnover: 706.51 mill.
767.18Bid Size: 100 775.00Ask Size: 100 731.81 bill.USD 0.61% 132.30

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
  8,919.5000   7,872.9000   8,681.9000   8,985.1000   10,144
Intangible Assets
  3,521   6,618   7,450   7,691.9000   7,206.6000
Long-Term Investments
  2,020.7000   1,962.4000   2,966.8000   3,212.6000   2,901.8000
Fixed Assets
  23,358.8000   25,576.5000   29,171   30,353.6000   31,455.3000
Inventories
  4,111.8000   3,190.7000   3,980.3000   3,886   4,309.7000
Accounts Receivable
  -   -   5,875.3000   6,672.8000   6,896
Cash and Cash Equivalents
  7,998.2000   2,337.5000   3,657.1000   3,818.5000   2,067
Current Assets
  20,549.6000   13,709.6000   17,462.1000   18,452.4000   18,034.5000
Total Assets
  43,908.4000   39,286.1000   46,633.1000   48,806   49,489.8000

 

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
  1,412.3000   1,405.3000   1,606.7000   1,670.6000   1,930.6000
Long-term debt
  11,639.7000   13,817.9000   16,586.6000   15,346.4000   14,737.5000
Liabilities to Banks
  650.8000   671.5000   770.6000   885.5000   -
Provisions
  -   2,187.5000   2,099.9000   1,733.7000   -
Liabilities
  32,999.3000   36,587   40,807.9000   39,651.2000   38,714.4000
Share Capital
  661   598.8000   598.2000   596.3000   594.1000
Total Equity
  10,909.1000   2,699.1000   5,825.2000   9,154.8000   10,775.4000
Minority Interests
  1,080.4000   92.2000   183.6000   175.6000   125.6000
Total liabilities equity
  43,908.4000   39,286.1000   46,633.1000   48,806   49,489.8000

 

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
  24,555.7000   22,319.5000   24,539.8000   28,318.4000   28,541.4000
Depreciation (total)
  1,609   1,232.6000   1,323.9000   1,547.6000   1,522.5000
Operating Result
  -   -   -   -   -
Interest Income
  -   -   -326.6000   -314.4000   -268.8000
Income Before Taxes
  3,795.7000   5,265.9000   7,229.9000   6,155.5000   6,806.4000
Income Taxes
  563.7000   628   1,036.2000   573.8000   561.6000
Minority Interests Profit
  -   -   -   -   -
Net Income
  3,232   8,318.4000   6,193.7000   5,581.7000   6,244.8000

 

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
  3.1400   8.9300   6.8200   6.1500   6.9300
Dividend per Share
  2.3300   2.6800   3.0700   3.5300   4.0700

 

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
  5,524.5000   4,836.6000   6,499.6000   7,260.7000   7,084.4000
Cash Flow from Investing Activities
  1,906   -8,082.9000   -2,258.9000   -2,762.3000   -3,261.6000
Cash Flow from Financing
  -5,904.9000   -2,324.5000   -3,137.1000   -4,131.3000   -5,406.7000
Decrease / Increase in Cash
  1,462   -5,660.7000   1,319.6000   161.4000   -1,751.5000
Employees
  38,680   33,625   35,000   35,000   -