2024-05-24  10:10:00 PM Chg. +0.62 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
28.60USD +2.22% 425,345
Turnover: 10.57 mill.
28.28Bid Size: 100 28.70Ask Size: 300 12.79 bill.USD 4.77% -

Assets

2017
-
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
Property and Equipment
  27,096   29,025   30,714   44,590   49,432
Intangible Assets
  0.0000   0.0000   0.0000   232   218
Long-Term Investments
  113   124   165   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  360   339   0.0000   928   1,683
Cash and Cash Equivalents
  799   173   115   431   764
Current Assets
  1,666   1,961   1,474   1,742   2,861
Total Assets
  30,904   34,103   35,691   49,722   55,867

 

Liabilities

2017
-
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
Accounts Payable
  117   76   0.0000   625   779
Long-term debt
  86   111   39   17,053   19,711
Liabilities to Banks
  270   138   178   -   -
Provisions
  4,013   4,597   4,537   6,531   6,988
Liabilities
  16,622   16,897   17,560   27,955   31,871
Share Capital
  616   568   597   -   -
Total Equity
  14,282   17,206   18,131   21,767   23,996
Minority Interests
  9,141   11,381   12,057   -   -
Total liabilities equity
  30,904   34,103   35,691   49,722   55,867

 

Income Statement

2017
-
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
Revenues
  2,625   2,982   2,980   3,810   4,096
Depreciation (total)
  -   -   -   1,367   1,501
Operating Result
  771   1,049   1,006   -   -
Interest Income
  -632   -   -   -   -
Income Before Taxes
  139   344   324   -   -
Income Taxes
  39   30   65   -147   14
Minority Interests Profit
  -83   0.0000   0.0000   -   -
Net Income
  -32   403   273   -45   -66

 

Per Share

2017
-
in USD
2018
IFRS
in USD
2019
IFRS
in USD
2020
IFRS
in USD
2021
IFRS
in USD
Earnings per Share
  -0.1200   0.0700   -0.2600   -0.6100   -0.6900
Dividend per Share
  1.9600   2.0600   1.7200   1.2000   1.2800

 

Cash Flow

2017
-
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
Cash Flow from Operating Activities
  928   1,103   1,212   1,296   734
Cash Flow from Investing Activities
  -328   -624   -251   -382   -2,544
Cash Flow from Financing
  -27   -1,080   -1,010   -792   2,143
Decrease / Increase in Cash
  576   -618   -53   -   -
Employees
  2,270   2,325   2,600   -   -