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

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  2,217   2,198   2,306   2,455   2,423
Intangible Assets
  493   460   437   444   434
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,665   3,590   3,880   4,211   4,302
Inventories
  823   824   861   917   1,172
Accounts Receivable
  961   951   977   1,011   1,130
Cash and Cash Equivalents
  595   327   264   665   328
Current Assets
  2,415   2,138   2,160   2,647   2,697
Total Assets
  6,080   5,728   6,040   6,858   6,999

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  493   452   504   599   774
Long-term debt
  1,744   1,931   1,766   1,748   1,738
Liabilities to Banks
  120   169   82   -   -
Provisions
  543   514   576   -   -
Liabilities
  3,163   3,320   3,299   3,886   3,881
Share Capital
  1   1   1   1   1
Total Equity
  2,917   2,408   2,741   2,972   3,118
Minority Interests
  26   20   21   91   89
Total liabilities equity
  6,080   5,728   6,040   6,858   6,999

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  5,832   5,841   6,209   5,987   6,894
Depreciation (total)
  209   247   220   213   220
Operating Result
  842   703   664   582   310
Interest Income
  -73   -86   -81   -81   -74
Income Before Taxes
  769   621   582   506   248
Income Taxes
  237   167   158   152   123
Minority Interests Profit
  13   11   11   6   8
Net Income
  519   443   413   348   117

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  7.2100   6.2500   6.1700   5.1800   1.7400
Dividend per Share
  2.2000   2.4500   2.5100   2.5400   2.5800

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  769   703   680   829   392
Cash Flow from Investing Activities
  -326   -361   -374   -571   -335
Cash Flow from Financing
  -375   -589   -364   143   -373
Decrease / Increase in Cash
  83   -268   -63   401   -337
Employees
  11,000   11,000   11,000   -   -