2024-05-06  6:01:01 PM Chg. +1.05 Volume Bid6:01:01 PM Ask6:01:01 PM Market Capitalization Dividend Y. P/E Ratio
27.20USD +4.02% 3.42 mill.
Turnover: 80.18 mill.
27.20Bid Size: 400 27.21Ask Size: 800 16.28 bill.USD 2.65% 34.88

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
  18,539   19,525   17,025   15,831   14,842
Intangible Assets
  413   400   296   295   295
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  20,295   21,215   19,921   19,415   18,284
Inventories
  420   461   529   414   537
Accounts Receivable
  662   568   1,086   1,130   1,357
Cash and Cash Equivalents
  1,495   1,854   2,548   11,063   12,480
Current Assets
  4,815   5,028   5,974   15,173   18,036
Total Assets
  25,110   26,243   25,895   34,588   36,320

 

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
  1,320   1,416   1,574   931   1,282
Long-term debt
  3,320   2,771   1,846   10,111   10,274
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  4,135   4,176   4,113   3,893   3,394
Liabilities
  14,680   16,390   16,063   25,712   25,906
Share Capital
  808   808   808   888   888
Total Equity
  10,430   9,853   9,832   8,876   10,414
Minority Interests
  -   -   -   -   -
Total liabilities equity
  25,110   26,243   25,895   34,588   36,320

 

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
  21,171   21,965   22,428   9,048   15,790
Depreciation (total)
  1,218   1,201   1,219   1,255   1,272
Operating Result
  3,515   3,206   2,957   -3,816   1,721
Interest Income
  -79   -62   -28   -317   -454
Income Before Taxes
  3,251   3,164   2,957   -4,256   1,325
Income Taxes
  -237   699   657   -1,182   348
Minority Interests Profit
  -   -   -   -   -
Net Income
  3,488   2,465   2,300   -3,074   977

 

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
  5.5800   4.3000   4.2800   -5.4400   1.6500
Dividend per Share
  0.4750   0.6050   0.7000   0.1800   0.0000

 

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
  3,929   4,893   3,987   -1,127   2,322
Cash Flow from Investing Activities
  -2,408   -2,038   -303   -16   -1,264
Cash Flow from Financing
  -1,706   -2,496   -2,990   9,658   359
Decrease / Increase in Cash
  -185   359   694   8,515   1,417
Employees
  56,100   58,800   60,800   56,500   55,100