2024-04-29  10:10:00 PM Chg. +0.30 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
45.75USD +0.66% 5.28 mill.
Turnover: 164.4 mill.
45.24Bid Size: 100 46.07Ask Size: 200 34.09 bill.USD 0.87% 28.59

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
  15,903   15,516   15,154   14,844   15,109
Intangible Assets
  103   89   72   42   25
Long-Term Investments
  1,210   -   -   -   -
Fixed Assets
  -   17,480   16,981   17,894   18,163
Inventories
  46   47   35   37   32
Accounts Receivable
  776   615   726   844   338
Cash and Cash Equivalents
  2,128   2,419   4,648   4,226   2,120
Current Assets
  3,098   3,207   5,566   5,305   2,644
Total Assets
  20,469   20,687   22,547   23,199   20,807

 

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
  128   171   178   149   98
Long-term debt
  -   9,344   11,874   12,422   13,931
Liabilities to Banks
  -   -   -   -   -
Provisions
  2,135   2,274   2,626   2,579   1,894
Liabilities
  12,973   13,052   15,802   16,692   17,269
Share Capital
  -   1   1   1   1
Total Equity
  6,177   7,635   6,745   6,507   3,538
Minority Interests
  1,319   1,142   1,061   1,320   565
Total liabilities equity
  20,469   20,687   22,547   23,199   20,807

 

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
  11,410   12,882   13,729   13,739   3,612
Depreciation (total)
  1,111   1,171   1,111   1,165   1,160
Operating Result
  2,493   3,462   3,751   3,698   -1,688
Interest Income
  -264   -311   -387   -481   -515
Income Before Taxes
  2,255   3,052   3,326   3,772   -2,181
Income Taxes
  239   209   -375   -468   38
Minority Interests Profit
  -346   -455   -538   -606   458
Net Income
  1,670   2,806   2,413   2,698   -1,685

 

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
  2.1000   3.5400   3.0700   3.5000   -2.2100
Dividend per Share
  2.8800   2.9200   3.0000   3.0800   0.7900

 

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
  4,043   4,543   4,701   3,038   -1,312
Cash Flow from Investing Activities
  -1,442   -823   -930   -103   -1,329
Cash Flow from Financing
  -2,630   -3,487   -1,522   -3,368   560
Decrease / Increase in Cash
  -51   291   2,231   -419   -2,105
Employees
  49,000   50,000   51,500   50,000   46,000