2024-04-19  10:10:00 PM Chg. -0.06 Volume Bid10:59:34 PM Ask10:59:34 PM Market Capitalization Dividend Y. P/E Ratio
14.12USD -0.42% 29.43 mill.
Turnover: 369.1 mill.
14.08Bid Size: 2,900 14.09Ask Size: 1,700 21.26 bill.USD 0.00% -

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
  35,336   38,131   38,073   38,107   38,687
Intangible Assets
  1,176   1,174   1,186   1,181   1,156
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  40,176   42,999   43,030   43,211   44,211
Inventories
  450   427   335   356   428
Accounts Receivable
  358   444   273   246   395
Cash and Cash Equivalents
  982   518   9,513   8,939   4,029
Current Assets
  2,225   2,059   10,563   10,133   7,492
Total Assets
  42,401   45,058   53,593   53,344   51,703

 

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
  730   756   624   797   1,050
Long-term debt
  7,897   9,675   22,130   28,509   31,953
Liabilities to Banks
  848   231   3,084   2,790   -
Provisions
  1,654   1,809   1,144   1,641   -
Liabilities
  17,958   19,693   33,038   41,200   44,638
Share Capital
  7   7   11   11   12
Total Equity
  24,443   25,365   20,555   12,144   7,065
Minority Interests
  -   -   -   -   -
Total liabilities equity
  42,401   45,058   53,593   53,344   51,703

 

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
  18,881   20,825   5,595   1,908   12,168
Depreciation (total)
  2,017   2,160   2,241   2,233   2,275
Operating Result
  3,325   3,276   -8,865   -7,089   -4,379
Interest Income
  -180   183   877   -1,589   -1,535
Income Before Taxes
  3,207   3,060   -10,253   -9,522   -6,080
Income Taxes
  54   71   -17   -21   14
Minority Interests Profit
  -   -   -   -   -
Net Income
  3,152   2,990   -10,236   -9,501   -6,093

 

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
  4.4500   4.3400   -13.2000   -8.4600   -5.1600
Dividend per Share
  1.9500   2.0000   0.5000   0.0000   0.0000

 

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
  5,549   5,475   -6,301   -4,109   -1,670
Cash Flow from Investing Activities
  -3,502   -5,277   -3,240   -3,543   -4,767
Cash Flow from Financing
  -1,460   -655   18,650   6,949   3,577
Decrease / Increase in Cash
  587   -465   9,161   -715   -2,940
Employees
  102,000   106,000   92,000   40,000   -