2024-05-03  10:10:00 PM Chg. +1.12 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
25.78USD +4.54% 1.36 mill.
Turnover: 30.66 mill.
23.60Bid Size: 300 26.00Ask Size: 500 12.08 bill.USD 5.26% -

Assets

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Property and Equipment
  29,025   30,714   44,590   49,432   54,283
Intangible Assets
  0.0000   0.0000   232   218   209
Long-Term Investments
  124   165   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  339   0.0000   928   1,683   1,860
Cash and Cash Equivalents
  173   115   431   764   998
Current Assets
  1,961   1,474   1,742   2,861   4,183
Total Assets
  34,103   35,691   49,722   55,867   64,111

 

Liabilities

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Accounts Payable
  76   0.0000   625   779   1,086
Long-term debt
  111   39   17,053   19,711   22,574
Liabilities to Banks
  138   178   -   -   -
Provisions
  4,597   4,537   6,531   6,988   7,190
Liabilities
  16,897   17,560   27,955   31,871   37,825
Share Capital
  568   597   -   -   -
Total Equity
  17,206   18,131   21,767   23,996   26,286
Minority Interests
  11,381   12,057   -   -   -
Total liabilities equity
  34,103   35,691   49,722   55,867   64,111

 

Income Statement

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Revenues
  2,982   2,980   3,810   4,096   4,711
Depreciation (total)
  -   -   1,367   1,501   1,583
Operating Result
  1,049   1,006   -   -   -
Interest Income
  -   -   -   -   -
Income Before Taxes
  344   324   -   -   -
Income Taxes
  30   65   -147   14   2
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  403   273   -45   -66   138

 

Per Share

2018
IFRS
in USD
2019
IFRS
in USD
2020
IFRS
in USD
2021
IFRS
in USD
2022
IFRS
in USD
Earnings per Share
  0.0700   -0.2600   -0.6100   -0.6900   -0.6000
Dividend per Share
  2.0600   1.7200   1.2000   1.2800   1.3600

 

Cash Flow

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Cash Flow from Operating Activities
  1,103   1,212   1,296   734   1,711
Cash Flow from Investing Activities
  -624   -251   -382   -2,544   -5,066
Cash Flow from Financing
  -1,080   -1,010   -792   2,143   3,489
Decrease / Increase in Cash
  -618   -53   -   -   -
Employees
  2,325   2,600   -   -   -