2024-05-22  9:59:55 PM Chg. +1.15 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
147.51USD +0.78% 151,524
Turnover: 22.4 mill.
-Bid Size: - -Ask Size: - 25.74 bill.USD - 24.79

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
  555   576   595   650   690
Intangible Assets
  645   490   361   272   189
Long-Term Investments
  46   46   61   70   62
Fixed Assets
  3,446   3,408   3,844   3,947   3,864
Inventories
  619   705   757   777   858
Accounts Receivable
  624   668   606   735   905
Cash and Cash Equivalents
  913   1,598   1,756   2,052   2,042
Current Assets
  2,378   3,215   3,374   3,834   4,234
Total Assets
  5,824   6,623   7,218   7,781   8,098

 

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
  242   253   224   287   348
Long-term debt
  1,291   1,788   1,789   1,791   1,793
Liabilities to Banks
  -   -   -   -   -
Provisions
  111   138   134   148   -
Liabilities
  3,391   3,619   3,921   3,997   3,937
Share Capital
  2   2   2   2   2
Total Equity
  2,433   3,004   3,297   3,784   4,161
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,824   6,623   7,218   7,781   8,098

 

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
  3,878   4,303   4,221   4,941   5,420
Depreciation (total)
  310   308   326   293   223
Operating Result
  -346   711   765   1,080   1,334
Interest Income
  -71   -57   -67   -76   -63
Income Before Taxes
  -411   715   761   1,010   1,285
Income Taxes
  -576   94   134   116   161
Minority Interests Profit
  -   -   -   -   -
Net Income
  165   621   627   894   1,124

 

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
  0.8800   3.3100   3.3500   4.8400   6.2300
Dividend per Share
  -   -   -   -   -

 

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
  555   998   1,016   1,322   1,144
Cash Flow from Investing Activities
  -116   -196   -442   -353   -251
Cash Flow from Financing
  -335   -122   -413   -671   -861
Decrease / Increase in Cash
  95   683   167   301   -11
Employees
  12,900   13,600   13,900   14,300   -