2024-04-19  8:03:02 AM Chg. -2.22 Volume Bid9:59:58 PM Ask9:59:58 PM Market Capitalization Dividend Y. P/E Ratio
153.28EUR -1.43% 0
Turnover: 0.00
-Bid Size: - -Ask Size: - 136.42 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
  3,183   3,303   3,269   5,141   6,876
Intangible Assets
  717   409   274   85   152
Long-Term Investments
  251   300   49   62   34
Fixed Assets
  9,040   9,257   9,112   10,991   13,186
Inventories
  2,217   2,001   1,955   1,910   2,757
Accounts Receivable
  1,207   1,074   1,414   1,701   1,895
Cash and Cash Equivalents
  2,438   2,437   3,107   4,631   3,050
Current Assets
  8,097   8,761   10,239   13,685   14,021
Total Assets
  17,137   18,018   19,351   24,676   27,207

 

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
  478   388   415   653   851
Long-term debt
  4,319   5,303   6,248   7,241   8,235
Liabilities to Banks
  -   -   -   -   -
Provisions
  42   78   90   87   -
Liabilities
  8,143   9,111   10,164   11,343   12,630
Share Capital
  1,741   1,741   1,741   1,741   1,741
Total Equity
  8,994   8,907   9,187   13,333   14,577
Minority Interests
  -   -   -   -   -
Total liabilities equity
  17,137   18,018   19,351   24,676   27,207

 

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
  15,784   14,383   14,461   18,344   20,028
Depreciation (total)
  954   1,050   992   954   979
Operating Result
  6,713   5,723   5,894   8,960   10,140
Interest Income
  -125   -170   -190   -184   -214
Income Before Taxes
  6,686   5,728   6,017   8,919   10,032
Income Taxes
  1,106   711   422   1,150   1,283
Minority Interests Profit
  -   -   -   -   -
Net Income
  5,580   5,017   5,595   7,769   8,749

 

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
  5.7100   5.3300   6.0500   8.3800   9.5100
Dividend per Share
  2.6300   3.2100   3.7200   4.2100   4.6900

 

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
  7,189   6,649   6,139   8,756   8,720
Cash Flow from Investing Activities
  -78   -1,920   -922   -4,095   -3,583
Cash Flow from Financing
  -6,329   -4,730   -4,547   -3,137   -6,718
Decrease / Increase in Cash
  782   -1   670   1,524   -1,581
Employees
  29,888   29,768   30,000   31,000   -