2024-04-25  10:10:00 PM Chg. +0.48 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
140.48USD +0.34% 3.22 mill.
Turnover: 345.16 mill.
138.00Bid Size: 100 148.60Ask Size: 100 43.38 bill.USD 1.68% 23.18

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  3,052   3,400   3,497   3,574   3,650
Intangible Assets
  1,879   1,841   1,704   1,596   1,593
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  12,833   13,477   14,187   14,140   13,458
Inventories
  1,596   1,813   1,857   1,836   1,950
Accounts Receivable
  2,046   2,290   2,361   2,320   2,377
Cash and Cash Equivalents
  647   1,218   848   927   945
Current Assets
  4,775   5,926   6,199   5,554   5,784
Total Assets
  17,608   19,403   20,386   19,694   19,242

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  1,090   1,436   1,548   1,357   1,276
Long-term debt
  3,739   3,634   3,037   3,395   3,452
Liabilities to Banks
  -   -   -   -   -
Provisions
  207   236   207   156   143
Liabilities
  9,123   9,652   9,555   9,124   9,859
Share Capital
  168   157   157   154   149
Total Equity
  8,485   9,751   10,831   10,570   9,383
Minority Interests
  -   -   -   -   112
Total liabilities equity
  17,608   19,403   20,386   19,694   19,242

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  12,238   13,113   13,988   13,448   12,172
Depreciation (total)
  585   635   667   690   711
Operating Result
  1,902   2,047   2,331   1,978   537
Interest Income
  -108   -110   -92   -49   -33
Income Before Taxes
  1,162   1,928   2,240   1,931   524
Income Taxes
  779   -255   344   15   -783
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,009   1,683   2,565   1,844   -241

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  5.4900   4.7400   7.3300   5.4600   -0.7300
Dividend per Share
  1.4000   1.5400   1.6800   1.8000   1.8800

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,922   2,321   2,451   2,422   1,992
Cash Flow from Investing Activities
  -1,581   -932   -1,094   -692   -865
Cash Flow from Financing
  -3,030   -814   -1,722   -1,643   -1,105
Decrease / Increase in Cash
  -2,682   571   -370   79   18
Employees
  75,000   78,000   80,000   78,000   82,000