2024-05-31  1:15:18 PM Chg. +1.600 Volume Bid10:00:01 PM Ask10:00:01 PM Market Capitalization Dividend Y. P/E Ratio
197.420EUR +0.82% 0
Turnover: 0.000
-Bid Size: - -Ask Size: - 116.26 bill.EUR - -

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
  18,432   18,669   19,155   19,071   17,567
Intangible Assets
  -   -   -   522   303
Long-Term Investments
  256   372   200   199   121
Fixed Assets
  20,280   24,153   24,409   24,580   22,266
Inventories
  12,561   13,179   16,193   17,605   18,532
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  511   716   4,690   1,133   1,348
Current Assets
  14,228   15,318   22,326   20,060   21,442
Total Assets
  34,508   39,471   46,735   44,640   43,708

 

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
  8,279   7,659   10,884   11,354   10,524
Long-term debt
  14,391   16,768   20,668   23,859   32,876
Liabilities to Banks
  1,137   722   1,941   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  30,864   37,499   45,298   49,456   57,962
Share Capital
  401   381   366   335   301
Total Equity
  3,644   1,972   1,437   -4,816   -14,254
Minority Interests
  -   -   -   -   -
Total liabilities equity
  34,508   39,471   46,735   44,640   43,708

 

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
  71,309   72,148   89,597   96,250   97,059
Depreciation (total)
  1,477   1,262   1,399   1,662   1,766
Operating Result
  4,018   6,314   9,647   12,093   10,159
Interest Income
  -624   -691   -848   -885   -1,123
Income Before Taxes
  3,394   5,623   7,739   11,208   9,036
Income Taxes
  1,080   1,342   1,904   2,766   2,599
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,314   4,281   5,835   8,442   6,437

 

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
  2.8400   5.4900   7.7700   12.0700   10.2000
Dividend per Share
  1.8500   2.1300   2.3000   3.0000   3.9500

 

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
  6,193   4,296   11,049   10,113   8,589
Cash Flow from Investing Activities
  -1,080   -1,369   -1,894   -1,646   -1,309
Cash Flow from Financing
  -5,124   -2,735   -5,191   -12,016   -7,049
Decrease / Increase in Cash
  -77   205   3,974   -3,557   215
Employees
  310,000   300,000   320,000   340,000   340,000