2024-04-26  10:10:00 PM Chg. +0.60 Volume Bid1:17:56 AM Ask1:17:56 AM Market Capitalization Dividend Y. P/E Ratio
154.49USD +0.39% 437,698
Turnover: 41.14 mill.
153.79Bid Size: 100 155.39Ask Size: 100 16.82 bill.USD 1.81% 8.58

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  3,762   3,719   3,713   3,939   4,193
Intangible Assets
  301   310   312   319   735
Long-Term Investments
  976   979   975   820   823
Fixed Assets
  6,746   6,439   6,711   7,146   8,168
Inventories
  900   1,046   1,038   978   1,524
Accounts Receivable
  986   1,017   850   792   1,161
Cash and Cash Equivalents
  576   439   463   955   536
Current Assets
  2,792   2,874   2,765   3,763   3,807
Total Assets
  9,538   9,313   9,476   10,909   11,975

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  807   819   780   797   1,160
Long-term debt
  3,315   2,970   3,409   3,227   3,176
Liabilities to Banks
  326   561   496   496   791
Provisions
  211   255   257   509   555
Liabilities
  6,239   5,934   6,578   7,014   7,438
Share Capital
  -   -   -   -   -
Total Equity
  3,299   3,379   2,898   3,895   4,537
Minority Interests
  412   395   391   369   348
Total liabilities equity
  9,538   9,313   9,476   10,909   11,975

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  6,140   7,155   6,297   5,655   8,537
Depreciation (total)
  310   349   356   356   378
Operating Result
  901   1,334   834   664   1,946
Interest Income
  -120   -119   -109   -103   -83
Income Before Taxes
  1,075   1,510   988   2,251   2,248
Income Taxes
  213   292   124   247   330
Minority Interests Profit
  -6   -6   -6   -7   -6
Net Income
  843   1,207   852   1,985   1,890

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  6.1100   8.9900   6.8800   16.8500   16.9900
Dividend per Share
  1.7400   2.0800   2.4000   2.4800   2.7200

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  803   1,558   1,454   1,343   1,757
Cash Flow from Investing Activities
  -549   -507   -493   592   -1,119
Cash Flow from Financing
  -351   -1,165   -935   -1,471   -1,042
Decrease / Increase in Cash
  -62   -137   24   492   -419
Employees
  7,592   7,684   7,714   7,658   8,529