2024-05-17  8:10:24 AM Chg. -5.85 Volume Bid5:36:11 PM Ask5:36:11 PM Market Capitalization Dividend Y. P/E Ratio
193.50EUR -2.93% 0
Turnover: 0.00
-Bid Size: - -Ask Size: - 45.65 bill.EUR - -

Assets

2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
Property and Equipment
  808   1,086   1,349   1,389   1,305
Intangible Assets
  182   308   423   521   546
Long-Term Investments
  26   28   52   40   34
Fixed Assets
  2,378   3,545   4,191   5,379   5,381
Inventories
  1,816   2,516   2,821   2,880   3,426
Accounts Receivable
  2,093   3,094   3,213   3,042   3,331
Cash and Cash Equivalents
  1,911   833   1,133   2,115   1,335
Current Assets
  5,827   6,453   7,194   8,057   8,104
Total Assets
  9,503   10,149   11,386   13,456   13,485

 

Liabilities

2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
Accounts Payable
  2,279   3,341   3,797   3,591   4,022
Long-term debt
  835   1,539   2,292   2,635   2,528
Liabilities to Banks
  2,462   1,927   2,344   3,166   2,711
Provisions
  210   316   321   281   195
Liabilities
  6,067   6,092   7,036   9,085   8,675
Share Capital
  29   45   30   30   30
Total Equity
  3,438   4,058   4,350   4,371   4,810
Minority Interests
  -2   -1   0.0000   0.0000   0.0000
Total liabilities equity
  9,503   10,149   11,386   13,456   13,485

 

Income Statement

2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
Revenues
  15,224   20,752   22,010   21,819   22,792
Depreciation (total)
  64   65   110   -   -
Operating Result
  1,224   1,360   1,402   1,422   2,034
Interest Income
  -   -   -   -   -
Income Before Taxes
  1,180   1,187   1,324   1,261   1,891
Income Taxes
  -292   -346   -263   -307   -241
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   0.0000
Net Income
  783   1,267   1,108   961   1,508

 

Per Share

2017
IFRS
in USD
2018
IFRS
in USD
2019
IFRS
in USD
2020
IFRS
in USD
2021
IFRS
in USD
Earnings per Share
  2.7670   3.8970   4.8130   4.2750   6.7470
Dividend per Share
  1.1800   1.4300   2.0820   2.0820   2.5290

 

Cash Flow

2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
Cash Flow from Operating Activities
  752   1,036   1,290   1,868   1,541
Cash Flow from Investing Activities
  -167   700   -783   -606   -172
Cash Flow from Financing
  -374   -1,857   131   -485   -2,085
Decrease / Increase in Cash
  196   -128   628   777   -716
Employees
  39,205   37,877   35,939   34,637   29,538