2024-04-26  10:00:00 PM Chg. +0.4100 Volume Bid1:58:55 AM Ask1:58:55 AM Market Capitalization Dividend Y. P/E Ratio
88.2500USD +0.47% 7.19 mill.
Turnover: 499.01 mill.
88.2800Bid Size: 700 88.3900Ask Size: 1,800 99.92 bill.USD 2.45% 24.51

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
  5,929.1000   6,431.7000   6,241.4000   6,369.5000   6,560.5000
Intangible Assets
  1,042.2000   781.8000   552.1000   349.9000   155.9000
Long-Term Investments
  267.7000   220   206.1000   281.7000   279.1000
Fixed Assets
  11,662.2000   13,565.7000   21,568.1000   21,636.2000   20,959.7000
Inventories
  1,400.5000   1,529.4000   1,551.4000   1,603.9000   2,176.6000
Accounts Receivable
  693.1000   879.2000   883.4000   940   1,175.5000
Cash and Cash Equivalents
  8,756.3000   2,686.6000   4,350.9000   6,455.7000   2,818.4000
Current Assets
  12,494.2000   5,653.9000   7,806.4000   9,756.4000   7,018.7000
Total Assets
  24,156.4000   19,219.6000   29,374.5000   31,392.6000   27,978.4000

 

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
  1,179.3000   1,189.7000   997.9000   1,211.6000   1,441.4000
Long-term debt
  9,090.2000   11,167   14,659.6000   13,616.9000   13,119.9000
Liabilities to Banks
  0.0000   0.0000   438.8000   0.0000   -
Provisions
  2,298.4000   3,499.5000   1,856.7000   2,745.5000   -
Liabilities
  22,980.6000   25,450.6000   37,173.9000   36,707.1000   36,677.1000
Share Capital
  1.3000   1.2000   1.2000   1.2000   1.1000
Total Equity
  1,175.8000   -6,231   -7,799.4000   -5,314.5000   -8,698.7000
Minority Interests
  6.3000   1.2000   5.7000   6.7000   7.9000
Total liabilities equity
  24,156.4000   19,219.6000   29,374.5000   31,392.6000   27,978.4000

 

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
  24,719.5000   26,508.6000   23,518   29,060.6000   32,250.3000
Depreciation (total)
  1,247   1,377.3000   1,431.3000   1,441.7000   1,447.9000
Operating Result
  3,883.3000   4,077.9000   1,561.7000   4,872.1000   4,617.8000
Interest Income
  21.1000   -234.5000   -397.3000   -379.7000   -385.9000
Income Before Taxes
  5,780   4,466.2000   1,164.4000   5,356.9000   4,231.9000
Income Taxes
  1,262   871.6000   239.7000   1,156.6000   948.5000
Minority Interests Profit
  -.3000   -4.6000   -3.6000   1   1.8000
Net Income
  4,518.3000   3,599.2000   928.3000   4,199.3000   3,281.6000

 

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
  3.2700   2.9500   0.7900   3.5700   2.8500
Dividend per Share
  1.3200   1.4900   1.6800   1.8400   2.0000

 

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
  11,937.8000   5,047   1,597.8000   5,989.1000   4,397.3000
Cash Flow from Investing Activities
  -2,361.5000   -1,010.8000   -1,711.5000   -319.5000   -2,146.3000
Cash Flow from Financing
  -3,242.8000   -10,056.9000   1,713.3000   -3,651   -5,638
Decrease / Increase in Cash
  6,294   -6,069.7000   1,664.3000   2,104.8000   -3,637.3000
Employees
  291,000   346,000   349,000   383,000   -