2024-05-03  9:59:53 PM Chg. +0.81 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
157.21USD +0.51% 17,248
Turnover: 2.72 mill.
-Bid Size: - -Ask Size: - 17.12 bill.USD 1.78% 8.73

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
  3,719   3,713   3,939   4,193   5,584
Intangible Assets
  310   312   319   735   4,105
Long-Term Investments
  979   975   820   823   1,062
Fixed Assets
  6,439   6,711   7,146   8,168   19,661
Inventories
  1,046   1,038   978   1,524   2,808
Accounts Receivable
  1,017   850   792   1,161   1,379
Cash and Cash Equivalents
  439   463   955   536   1,508
Current Assets
  2,874   2,765   3,763   3,807   6,611
Total Assets
  9,313   9,476   10,909   11,975   26,272

 

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
  819   780   797   1,160   1,518
Long-term debt
  2,970   3,409   3,227   3,176   13,373
Liabilities to Banks
  561   496   496   791   -
Provisions
  255   257   509   555   -
Liabilities
  5,934   6,578   7,014   7,438   20,167
Share Capital
  -   -   -   -   -
Total Equity
  3,379   2,898   3,895   4,537   6,105
Minority Interests
  395   391   369   348   468
Total liabilities equity
  9,313   9,476   10,909   11,975   26,272

 

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
  7,155   6,297   5,655   8,537   9,673
Depreciation (total)
  349   356   356   378   478
Operating Result
  1,334   834   664   1,946   1,378
Interest Income
  -119   -109   -103   -83   -336
Income Before Taxes
  1,510   988   2,251   2,248   1,421
Income Taxes
  292   124   247   330   -489
Minority Interests Profit
  -6   -6   -7   -6   -8
Net Income
  1,207   852   1,985   1,890   1,894

 

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
  8.9900   6.8800   16.8500   16.9900   17.4800
Dividend per Share
  2.0800   2.4000   2.4800   2.7200   2.7400

 

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
  1,558   1,454   1,343   1,757   1,819
Cash Flow from Investing Activities
  -507   -493   592   -1,119   -11,141
Cash Flow from Financing
  -1,165   -935   -1,471   -1,042   10,290
Decrease / Increase in Cash
  -137   24   492   -419   972
Employees
  7,684   7,714   7,658   8,529   -