2024-04-24  10:10:00 PM Chg. +7.66 Volume Bid10:00:00 AM Ask10:00:00 AM Market Capitalization Dividend Y. P/E Ratio
204.70USD +3.89% 3.14 mill.
Turnover: 423.03 mill.
183.79Bid Size: 800 210.20Ask Size: 100 51.18 bill.USD 0.29% 46.95

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  380   346   305   280   382
Intangible Assets
  780   653   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  12,864   12,553   12,570   12,642   12,787
Inventories
  -   -   -   -   -
Accounts Receivable
  1,261   771   1,068   1,327   1,487
Cash and Cash Equivalents
  538   3,218   1,427   1,209   800
Current Assets
  2,093   4,202   2,871   2,870   2,614
Total Assets
  14,957   16,755   15,441   15,512   15,401

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  7,956   10,431   8,712   8,708   9,157
Liabilities to Banks
  -   -   -   -   -
Provisions
  795   649   700   -   -
Liabilities
  15,429   18,241   16,260   16,610   17,748
Share Capital
  3   3   3   3   3
Total Equity
  -472   -1,486   -819   -1,098   -2,347
Minority Interests
  10   4   2   4   13
Total liabilities equity
  14,957   16,755   15,441   15,512   15,401

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  9,452   4,307   5,788   8,773   10,235
Depreciation (total)
  346   331   188   162   147
Operating Result
  1,657   -418   1,010   2,094   2,225
Interest Income
  -414   -429   -397   -415   -464
Income Before Taxes
  1,244   -924   560   1,734   1,692
Income Taxes
  -358   204   -153   -477   -541
Minority Interests Profit
  -5   5   3   -2   -10
Net Income
  881   -715   410   1,255   1,141

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  3.0700   -2.5800   1.4700   4.5600   4.3600
Dividend per Share
  0.6000   0.1500   0.0000   0.4500   0.6000

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,384   708   109   1,681   1,946
Cash Flow from Investing Activities
  -123   -107   -57   -123   -305
Cash Flow from Financing
  -1,113   2,032   -1,793   -1,765   -2,040
Decrease / Increase in Cash
  146   2,633   -1,751   -226   -411
Employees
  173,000   141,000   142,000   -   -