2024-04-25  7:38:27 PM Chg. -0.02 Volume Bid7:38:31 PM Ask7:38:31 PM Market Capitalization Dividend Y. P/E Ratio
139.98USD -0.01% 1.66 mill.
Turnover: 179.07 mill.
139.91Bid Size: 500 139.97Ask Size: 200 43.21 bill.USD 1.69% 23.09

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
  3,400   3,497   3,574   3,650   3,778
Intangible Assets
  1,841   1,704   1,596   1,593   1,549
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  13,477   14,187   14,140   13,458   14,199
Inventories
  1,813   1,857   1,836   1,950   2,511
Accounts Receivable
  2,290   2,361   2,320   2,377   2,928
Cash and Cash Equivalents
  1,218   848   927   945   1,203
Current Assets
  5,926   6,199   5,554   5,784   7,263
Total Assets
  19,403   20,386   19,694   19,242   21,462

 

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
  1,436   1,548   1,357   1,276   1,911
Long-term debt
  3,634   3,037   3,395   3,452   3,589
Liabilities to Banks
  -   -   -   -   -
Provisions
  236   207   156   143   181
Liabilities
  9,652   9,555   9,124   9,859   10,828
Share Capital
  157   157   154   149   148
Total Equity
  9,751   10,831   10,570   9,383   10,634
Minority Interests
  -   -   -   112   114
Total liabilities equity
  19,403   20,386   19,694   19,242   21,462

 

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
  13,113   13,988   13,448   12,172   14,923
Depreciation (total)
  635   667   690   711   769
Operating Result
  2,047   2,331   1,978   537   2,434
Interest Income
  -110   -92   -49   -33   -39
Income Before Taxes
  1,928   2,240   1,931   524   2,378
Income Taxes
  -255   344   15   -783   -123
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,683   2,565   1,844   -241   2,261

 

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
  4.7400   7.3300   5.4600   -0.7300   6.8500
Dividend per Share
  1.5400   1.6800   1.8000   1.8800   1.9600

 

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
  2,321   2,451   2,422   1,992   2,676
Cash Flow from Investing Activities
  -932   -1,094   -692   -865   -1,037
Cash Flow from Financing
  -814   -1,722   -1,643   -1,105   -1,386
Decrease / Increase in Cash
  571   -370   79   18   258
Employees
  78,000   80,000   78,000   82,000   89,000