2024-04-19  10:10:00 PM Chg. +0.42 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
87.13USD +0.48% 6.01 mill.
Turnover: 385.16 mill.
86.50Bid Size: 100 87.13Ask Size: 100 71.72 bill.USD 2.19% 31.34

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
  3,881   3,750   3,716   3,730   4,307
Intangible Assets
  1,637   2,667   2,894   2,462   1,920
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,368   10,855   11,582   10,643   10,618
Inventories
  1,250   1,400   1,673   1,692   2,074
Accounts Receivable
  1,400   1,440   1,264   1,297   1,504
Cash and Cash Equivalents
  726   883   888   832   775
Current Assets
  3,793   4,179   4,338   4,397   5,113
Total Assets
  12,161   15,034   15,920   15,040   15,731

 

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
  1,222   1,237   1,393   1,479   1,551
Long-term debt
  6,354   7,333   7,334   7,194   8,741
Liabilities to Banks
  -   -   -   -   -
Provisions
  235   507   426   395   -
Liabilities
  11,964   14,476   14,819   14,069   14,925
Share Capital
  1,466   1,466   1,466   1,466   1,466
Total Equity
  197   558   1,101   971   806
Minority Interests
  299   441   358   362   405
Total liabilities equity
  12,161   15,034   15,920   15,040   15,731

 

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
  15,544   15,693   16,471   17,421   17,967
Depreciation (total)
  511   519   539   556   545
Operating Result
  3,694   3,554   3,885   3,332   2,893
Interest Income
  -143   -145   -164   -175   -153
Income Before Taxes
  3,464   3,301   3,647   3,087   2,660
Income Taxes
  906   774   787   749   693
Minority Interests Profit
  158   160   165   172   182
Net Income
  2,400   2,367   2,695   2,166   1,785

 

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
  2.7600   2.7600   3.1500   2.5600   2.1300
Dividend per Share
  1.6600   1.7100   1.7500   1.7900   1.8600

 

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
  3,056   3,133   3,719   3,325   2,556
Cash Flow from Investing Activities
  -1,170   -2,099   -779   -592   -1,601
Cash Flow from Financing
  -2,679   -870   -2,919   -2,774   -952
Decrease / Increase in Cash
  -809   157   5   -56   -57
Employees
  34,500   34,300   34,200   33,800   -