2024-05-03  8:13:13 PM Chg. +0.9300 Volume Bid8:13:14 PM Ask8:13:14 PM Market Capitalization Dividend Y. P/E Ratio
114.7000USD +0.82% 617,507
Turnover: 43.27 mill.
114.3900Bid Size: 400 114.7000Ask Size: 400 4.1 bill.USD 8.70% 2.70

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
  736   792   657   537   594
Intangible Assets
  825   798   774   724   666
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  16,975   20,981   15,743   20,753   24,041
Inventories
  -   -   -   -   -
Accounts Receivable
  955   911   647   775   810
Cash and Cash Equivalents
  615   686   692   534   570
Current Assets
  2,174   2,145   1,795   1,847   1,886
Total Assets
  19,149   23,126   17,538   22,600   25,927

 

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
  -   -   -   -   -
Long-term debt
  3,528   3,416   4,191   3,990   4,644
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  18,735   22,470   17,693   22,809   26,627
Share Capital
  1   1   1   1   1
Total Equity
  414   656   -155   -209   -700
Minority Interests
  -   -   -   11   3
Total liabilities equity
  19,149   23,126   17,538   22,600   25,927

 

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
  9,124   9,172   5,402   9,313   11,994
Depreciation (total)
  -   -   -   -   -
Operating Result
  -   -   -   -   -
Interest Income
  188   178   231   218   250
Income Before Taxes
  267   287   -956   1,708   3,636
Income Taxes
  102   -15   -272   425   880
Minority Interests Profit
  -   -   -   -2   -8
Net Income
  165   302   -684   1,285   2,764

 

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
  2.0800   4.0100   -9.7100   19.7900   58.4100
Dividend per Share
  -   -   -   -   -

 

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
  2,609   2,586   691   3,491   4,707
Cash Flow from Investing Activities
  -3,426   -2,752   3,177   -6,306   -4,299
Cash Flow from Financing
  667   318   -4,045   2,687   -360
Decrease / Increase in Cash
  -166   165   -135   -139   16
Employees
  30,000   30,000   -   -   -