2024-04-24  9:59:59 PM Chg. -0.93 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
444.19USD -0.21% 79,707
Turnover: 35.12 mill.
-Bid Size: - -Ask Size: - 213.97 bill.USD 1.05% 53.53

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
  29,717   29,064   28,711   26,003   23,548
Intangible Assets
  16,223   16,137   16,184   13,802   12,420
Long-Term Investments
  1,838   2,027   2,061   2,619   2,350
Fixed Assets
  -   76,260   77,305   71,446   66,611
Inventories
  1,651   1,697   1,729   1,733   1,978
Accounts Receivable
  4,297   4,322   4,167   4,499   4,559
Cash and Cash Equivalents
  4,466   2,700   3,754   2,823   5,436
Current Assets
  17,272   10,352   10,924   10,159   13,047
Total Assets
  93,386   86,612   88,229   81,605   79,658

 

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
  3,219   3,266   3,095   3,503   2,995
Long-term debt
  -   10,693   12,152   11,335   12,198
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  36,290   35,090   38,660   36,177   38,284
Share Capital
  1   1   1   1   1
Total Equity
  57,080   51,522   49,569   45,428   41,374
Minority Interests
  5,484   2,448   2,252   1,393   1,346
Total liabilities equity
  93,386   86,612   88,229   81,605   79,658

 

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
  14,900   28,228   27,243   30,793   33,364
Depreciation (total)
  -   4,675   4,626   4,635   4,204
Operating Result
  5,247   2,933   3,322   4,984   5,369
Interest Income
  -202   38   115   77   63
Income Before Taxes
  5,049   2,927   3,384   5,099   5,543
Income Taxes
  817   769   847   1,262   1,434
Minority Interests Profit
  -24   -89   -125   -135   -134
Net Income
  4,381   2,285   2,501   3,826   4,147

 

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
  13.2600   4.2200   4.7500   7.4000   8.3000
Dividend per Share
  -   3.5000   3.8520   4.2400   4.6800

 

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
  3,654   6,119   7,429   9,725   8,864
Cash Flow from Investing Activities
  5,363   1,189   -2,986   -3,007   -3,088
Cash Flow from Financing
  -4,998   -8,997   -3,345   -7,588   -3,089
Decrease / Increase in Cash
  3,986   -1,752   1,054   -931   2,613
Employees
  80,820   79,886   74,207   72,327   -