2024-04-19  9:42:28 PM Chg. -0.24 Volume Bid2024-04-19 Ask2024-04-19 Market Capitalization Dividend Y. P/E Ratio
79.35USD -0.30% 821,327
Turnover: 43.09 mill.
79.34Bid Size: 200 79.36Ask Size: 200 14.94 bill.USD 2.02% 10.06

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  9,175   8,623   8,170   7,632   7,081
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  11,998   11,387   11,198   10,656   9,782
Inventories
  275   309   351   287   408
Accounts Receivable
  307   235   242   265   497
Cash and Cash Equivalents
  835   682   287   683   1,628
Current Assets
  1,465   1,274   974   1,367   2,593
Total Assets
  13,463   12,661   12,172   12,023   12,375

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  4,692   4,698   3,957   3,712   3,465
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  1,047   1,117   1,246   1,184   1,029
Liabilities
  6,779   6,930   6,535   6,420   6,339
Share Capital
  2   2   2   2   2
Total Equity
  6,684   5,731   5,637   5,603   6,036
Minority Interests
  3,105   2,773   2,740   2,681   2,830
Total liabilities equity
  13,463   12,661   12,172   12,023   12,375

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  4,130   4,429   4,590   4,124   6,538
Depreciation (total)
  -   -   -   -   -
Operating Result
  229   766   1,003   623   1,729
Interest Income
  315   241   237   179   184
Income Before Taxes
  -125   547   772   463   1,543
Income Taxes
  -575   119   126   31   283
Minority Interests Profit
  92   138   153   115   343
Net Income
  358   290   493   317   917

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  1.5300   1.2500   2.2400   1.4800   4.2700
Dividend per Share
  1.2000   1.2000   1.2000   1.2000   1.2000

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,631   1,497   1,505   1,231   2,873
Cash Flow from Investing Activities
  -408   -375   -319   -299   -466
Cash Flow from Financing
  -1,564   -1,270   -1,583   -542   -1,463
Decrease / Increase in Cash
  -329   -153   -395   396   945
Employees
  2,900   3,000   3,000   3,000   3,000