2024-05-03  9:59:51 PM Chg. -0.67 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
114.51USD -0.58% 9,947
Turnover: 1.14 mill.
-Bid Size: - -Ask Size: - 7.51 bill.USD 2.60% 11.76

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
  2,198   2,306   2,455   2,423   2,407
Intangible Assets
  460   437   444   434   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,590   3,880   4,211   4,302   4,252
Inventories
  824   861   917   1,172   1,597
Accounts Receivable
  951   977   1,011   1,130   1,411
Cash and Cash Equivalents
  327   264   665   328   236
Current Assets
  2,138   2,160   2,647   2,697   3,309
Total Assets
  5,728   6,040   6,858   6,999   7,561

 

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
  452   504   599   774   873
Long-term debt
  1,931   1,766   1,748   1,738   1,940
Liabilities to Banks
  169   82   -   -   -
Provisions
  514   576   -   -   -
Liabilities
  3,320   3,299   3,886   3,881   4,398
Share Capital
  1   1   1   1   1
Total Equity
  2,408   2,741   2,972   3,118   3,163
Minority Interests
  20   21   91   89   67
Total liabilities equity
  5,728   6,040   6,858   6,999   7,561

 

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
  5,841   6,209   5,987   6,894   7,946
Depreciation (total)
  247   220   213   220   215
Operating Result
  703   664   582   310   762
Interest Income
  -86   -81   -81   -74   -99
Income Before Taxes
  621   582   506   248   668
Income Taxes
  167   158   152   123   166
Minority Interests Profit
  11   11   6   8   10
Net Income
  443   413   348   117   492

 

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
  6.2500   6.1700   5.1800   1.7400   7.4300
Dividend per Share
  2.4500   2.5100   2.5400   2.5800   2.7200

 

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
  703   680   829   392   152
Cash Flow from Investing Activities
  -361   -374   -571   -335   -320
Cash Flow from Financing
  -589   -364   143   -373   103
Decrease / Increase in Cash
  -268   -63   401   -337   -92
Employees
  11,000   11,000   -   -   -