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

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  3,577   3,762   3,719   3,713   3,939
Intangible Assets
  194   301   310   312   319
Long-Term Investments
  852   976   979   975   820
Fixed Assets
  5,885   6,746   6,439   6,711   7,146
Inventories
  720   900   1,046   1,038   978
Accounts Receivable
  801   986   1,017   850   792
Cash and Cash Equivalents
  638   576   439   463   955
Current Assets
  2,472   2,792   2,874   2,765   3,763
Total Assets
  8,357   9,538   9,313   9,476   10,909

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  625   807   819   780   797
Long-term debt
  2,890   3,315   2,970   3,409   3,227
Liabilities to Banks
  118   326   561   496   496
Provisions
  130   211   255   257   509
Liabilities
  5,336   6,239   5,934   6,578   7,014
Share Capital
  -   -   -   -   -
Total Equity
  3,021   3,299   3,379   2,898   3,895
Minority Interests
  433   412   395   391   369
Total liabilities equity
  8,357   9,538   9,313   9,476   10,909

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  5,389   6,140   7,155   6,297   5,655
Depreciation (total)
  295   310   349   356   356
Operating Result
  893   901   1,334   834   664
Interest Income
  -118   -120   -119   -109   -103
Income Before Taxes
  1,030   1,075   1,510   988   2,251
Income Taxes
  122   213   292   124   247
Minority Interests Profit
  -6   -6   -6   -6   -7
Net Income
  900   843   1,207   852   1,985

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  6.2100   6.1100   8.9900   6.8800   16.8500
Dividend per Share
  1.3800   1.7400   2.0800   2.4000   2.4800

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  893   803   1,558   1,454   1,343
Cash Flow from Investing Activities
  -439   -549   -507   -493   592
Cash Flow from Financing
  -759   -351   -1,165   -935   -1,471
Decrease / Increase in Cash
  -329   -62   -137   24   492
Employees
  7,293   7,592   7,684   7,714   7,658