2024-04-18  10:10:00 PM Chg. +1.79 Volume Bid1:48:43 PM Ask1:48:43 PM Market Capitalization Dividend Y. P/E Ratio
79.59USD +2.30% 4.19 mill.
Turnover: 252.35 mill.
79.50Bid Size: 100 81.00Ask Size: 100 14.99 bill.USD 2.01% 10.09

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
  8,623   8,170   7,632   7,081   6,437
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  11,387   11,198   10,656   9,782   9,640
Inventories
  309   351   287   408   474
Accounts Receivable
  235   242   265   497   582
Cash and Cash Equivalents
  682   287   683   1,628   2,323
Current Assets
  1,274   974   1,367   2,593   3,673
Total Assets
  12,661   12,172   12,023   12,375   13,313

 

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
  4,698   3,957   3,712   3,465   2,965
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  1,117   1,246   1,184   1,029   -
Liabilities
  6,930   6,535   6,420   6,339   5,460
Share Capital
  2   2   2   2   2
Total Equity
  5,731   5,637   5,603   6,036   7,853
Minority Interests
  2,773   2,740   2,681   2,830   2,802
Total liabilities equity
  12,661   12,172   12,023   12,375   13,313

 

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
  4,429   4,590   4,124   6,538   11,186
Depreciation (total)
  -   -   -   -   -
Operating Result
  766   1,003   623   1,729   5,397
Interest Income
  241   237   179   184   344
Income Before Taxes
  547   772   463   1,543   5,095
Income Taxes
  119   126   31   283   1,158
Minority Interests Profit
  138   153   115   343   591
Net Income
  290   493   317   917   3,346

 

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
  1.2500   2.2400   1.4800   4.2700   16.4500
Dividend per Share
  1.2000   1.2000   1.2000   1.2000   1.5000

 

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
  1,497   1,505   1,231   2,873   3,855
Cash Flow from Investing Activities
  -375   -319   -299   -466   -440
Cash Flow from Financing
  -1,270   -1,583   -542   -1,463   -2,700
Decrease / Increase in Cash
  -153   -395   396   945   695
Employees
  3,000   3,000   3,000   3,000   -