2024-04-25  4:32:28 PM Chg. -0.31 Volume Bid4:32:30 PM Ask4:32:30 PM Market Capitalization Dividend Y. P/E Ratio
18.42USD -1.66% 872,797
Turnover: 14.5 mill.
18.42Bid Size: 1,000 18.43Ask Size: 400 5.05 bill.USD 3.58% 48.47

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
  6,672   6,637   6,633   5,940   5,665
Intangible Assets
  488   478   439   437   435
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  11,937   11,749   14,362   11,522   10,832
Inventories
  5,178   5,263   5,188   3,774   4,383
Accounts Receivable
  363   400   409   276   297
Cash and Cash Equivalents
  1,455   1,162   685   1,679   1,712
Current Assets
  7,444   7,445   6,810   6,184   6,758
Total Assets
  19,381   19,194   21,172   17,706   17,590

 

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
  1,590   1,655   1,682   1,978   2,222
Long-term debt
  5,861   4,708   3,621   4,407   3,295
Liabilities to Banks
  309   22   43   539   452
Provisions
  5,006   4,289   4,604   4,617   3,835
Liabilities
  13,720   12,758   14,795   15,153   13,969
Share Capital
  3   3   3   3   3
Total Equity
  5,661   6,436   6,377   2,553   3,621
Minority Interests
  -12   0.0000   0.0000   0.0000   -
Total liabilities equity
  19,381   19,194   21,172   17,706   17,590

 

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
  24,837   24,971   24,560   17,346   24,460
Depreciation (total)
  991   962   981   959   874
Operating Result
  1,807   1,738   970   -4,475   2,350
Interest Income
  -310   -236   -185   -280   -255
Income Before Taxes
  1,507   1,420   728   -4,790   1,866
Income Taxes
  29   322   164   846   436
Minority Interests Profit
  11   10   0.0000   0.0000   -
Net Income
  1,547   1,108   564   -3,944   1,430

 

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
  5.0700   3.6000   1.8200   -12.6800   4.6600
Dividend per Share
  1.5100   1.5100   1.5100   0.3775   0.3000

 

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
  1,944   1,735   1,608   649   2,712
Cash Flow from Investing Activities
  -373   -456   -1,002   -325   -370
Cash Flow from Financing
  -1,413   -1,544   -1,123   699   -2,381
Decrease / Increase in Cash
  158   -265   -517   1,023   -39
Employees
  148,300   130,000   130,000   123,000   90,000