2024-04-19  9:59:55 PM Chg. +0.48 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
87.60USD +0.55% 357,644
Turnover: 31.31 mill.
-Bid Size: - -Ask Size: - 98.87 bill.USD 2.47% 24.26

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
  4,919.5000   5,929.1000   6,431.7000   6,241.4000   6,369.5000
Intangible Assets
  441.4000   1,042.2000   781.8000   552.1000   349.9000
Long-Term Investments
  542.3000   267.7000   220   206.1000   281.7000
Fixed Assets
  9,082.2000   11,662.2000   13,565.7000   21,568.1000   21,636.2000
Inventories
  1,364   1,400.5000   1,529.4000   1,551.4000   1,603.9000
Accounts Receivable
  870.4000   693.1000   879.2000   883.4000   940
Cash and Cash Equivalents
  2,462.3000   8,756.3000   2,686.6000   4,350.9000   6,455.7000
Current Assets
  5,283.4000   12,494.2000   5,653.9000   7,806.4000   9,756.4000
Total Assets
  14,365.6000   24,156.4000   19,219.6000   29,374.5000   31,392.6000

 

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
  782.5000   1,179.3000   1,189.7000   997.9000   1,211.6000
Long-term debt
  3,932.6000   9,090.2000   11,167   14,659.6000   13,616.9000
Liabilities to Banks
  0.0000   0.0000   0.0000   438.8000   0.0000
Provisions
  1,934.5000   2,298.4000   3,499.5000   1,856.7000   2,745.5000
Liabilities
  8,908.6000   22,980.6000   25,450.6000   37,173.9000   36,707.1000
Share Capital
  1.4000   1.3000   1.2000   1.2000   1.2000
Total Equity
  5,457   1,175.8000   -6,231   -7,799.4000   -5,314.5000
Minority Interests
  6.9000   6.3000   1.2000   5.7000   6.7000
Total liabilities equity
  14,365.6000   24,156.4000   19,219.6000   29,374.5000   31,392.6000

 

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
  22,386.8000   24,719.5000   26,508.6000   23,518   29,060.6000
Depreciation (total)
  1,011.4000   1,247   1,377.3000   1,431.3000   1,441.7000
Operating Result
  4,134.7000   3,883.3000   4,077.9000   1,561.7000   4,872.1000
Interest Income
  182.8000   21.1000   -234.5000   -397.3000   -379.7000
Income Before Taxes
  4,317.5000   5,780   4,466.2000   1,164.4000   5,356.9000
Income Taxes
  1,432.6000   1,262   871.6000   239.7000   1,156.6000
Minority Interests Profit
  .2000   -.3000   -4.6000   -3.6000   1
Net Income
  2,884.7000   4,518.3000   3,599.2000   928.3000   4,199.3000

 

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
  1.9900   3.2700   2.9500   0.7900   3.5700
Dividend per Share
  1.0500   1.3200   1.4900   1.6800   1.8400

 

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
  4,174.3000   11,937.8000   5,047   1,597.8000   5,989.1000
Cash Flow from Investing Activities
  -850   -2,361.5000   -1,010.8000   -1,711.5000   -319.5000
Cash Flow from Financing
  -3,001.6000   -3,242.8000   -10,056.9000   1,713.3000   -3,651
Decrease / Increase in Cash
  333.5000   6,294   -6,069.7000   1,664.3000   2,104.8000
Employees
  277,000   291,000   346,000   349,000   383,000