2024-04-25  9:59:52 PM Chg. +0.55 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
45.63USD +1.22% 286,311
Turnover: 13 mill.
-Bid Size: - -Ask Size: - 52.05 bill.USD 0.79% 6.21

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
  38,750   37,632   41,115   45,248   50,321
Intangible Assets
  3,478   3,320   3,173   -   -
Long-Term Investments
  8,562   8,406   9,677   10,176   10,613
Fixed Assets
  153,045   154,270   162,615   163,586   171,446
Inventories
  10,398   10,235   12,988   15,366   16,461
Accounts Receivable
  6,797   8,035   7,394   13,333   12,378
Cash and Cash Equivalents
  19,069   19,992   20,067   19,153   18,853
Current Assets
  74,992   80,924   82,103   100,451   101,618
Total Assets
  228,037   235,194   244,718   264,037   273,064

 

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
  21,018   19,928   20,391   27,486   28,114
Long-term debt
  65,924   72,981   75,659   75,921   82,773
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  182,080   185,517   178,903   192,110   204,875
Share Capital
  14   14   15   14   12
Total Equity
  45,957   49,677   65,815   71,927   68,189
Minority Interests
  4,165   4,647   6,071   4,135   3,903
Total liabilities equity
  228,037   235,194   244,718   264,037   273,064

 

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
  137,237   122,485   127,004   156,735   171,842
Depreciation (total)
  14,118   12,815   12,051   11,290   11,888
Operating Result
  5,481   6,634   9,324   10,315   9,298
Interest Income
  -782   -4,121   -950   -   -
Income Before Taxes
  7,436   8,095   12,716   11,597   10,403
Income Taxes
  769   1,774   2,771   1,888   563
Minority Interests Profit
  65   106   74   226   287
Net Income
  6,581   6,247   9,837   8,915   10,022

 

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
  4.6200   4.3600   6.7800   6.1700   7.3500
Dividend per Share
  1.5200   0.3800   0.0000   0.1800   0.3600

 

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
  15,021   16,670   15,188   16,043   20,930
Cash Flow from Investing Activities
  -10,899   -21,826   -16,355   -17,882   -14,663
Cash Flow from Financing
  -4,677   5,552   1,744   383   -6,353
Decrease / Increase in Cash
  -553   174   425   -1,594   -31
Employees
  164,000   155,000   157,000   -   -