2024-05-02  10:10:00 PM Chg. +4.61 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
123.39USD +3.88% 4.86 mill.
Turnover: 418.92 mill.
123.70Bid Size: 100 124.19Ask Size: 300 88.07 bill.USD 1.20% 27.67

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  5,259   6,055   6,431   5,415   6,209
Intangible Assets
  22,270   18,107   14,429   7,461   6,468
Long-Term Investments
  1,005   864   1,624   1,839   1,518
Fixed Assets
  75,682   81,993   79,848   47,702   47,260
Inventories
  3,649   3,281   3,402   5,898   4,776
Accounts Receivable
  12,371   12,484   12,788   12,912   12,482
Cash and Cash Equivalents
  9,676   9,302   14,201   9,477   8,607
Current Assets
  36,138   36,868   43,567   45,033   42,351
Total Assets
  111,820   118,861   123,415   92,735   89,611

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  19,213   20,065   21,696   27,143   18,598
Long-term debt
  49,201   44,319   41,622   21,131   23,015
Liabilities to Banks
  4,320   7,737   6,362   5,823   -
Provisions
  -   -   -   -   -
Liabilities
  112,762   115,706   115,862   94,420   92,636
Share Capital
  -   -   -   -   -
Total Equity
  -942   3,155   7,553   -1,685   -3,025
Minority Interests
  4,823   4,729   5,074   105   97
Total liabilities equity
  111,820   118,861   123,415   92,735   89,611

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  90,621   92,154   94,224   101,197   102,301
Depreciation (total)
  7,746   6,143   5,390   4,551   3,156
Operating Result
  -191   2,622   5,144   4,659   5,771
Interest Income
  -2,170   -2,626   -1,474   1,264   -2,546
Income Before Taxes
  -2,361   -4   3,670   5,923   3,225
Income Taxes
  -180   -5,500   165   981   803
Minority Interests Profit
  129   913   255   144   -20
Net Income
  -2,310   4,616   3,250   5,563   2,442

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  -   6.3800   4.3700   6.4900   3.3300
Dividend per Share
  -   -   -   -   1.3200

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  6,991   9,291   11,407   10,307   3,565
Cash Flow from Investing Activities
  3,389   -4,686   -460   1,306   -3,024
Cash Flow from Financing
  -14,329   -4,604   -5,950   -16,609   -1,625
Decrease / Increase in Cash
  -4,138   -89   5,033   -5,102   -1,188
Employees
  157,000   165,000   158,000   133,000   -