2024-04-19  10:10:00 PM Chg. -4.35 Volume Bid1:30:02 AM Ask1:30:02 AM Market Capitalization Dividend Y. P/E Ratio
194.47USD -2.19% 2.59 mill.
Turnover: 345.41 mill.
194.00Bid Size: 100 194.25Ask Size: 100 49.04 bill.USD 0.31% 44.60

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
  367   380   346   305   280
Intangible Assets
  872   780   653   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  12,012   12,864   12,553   12,570   12,642
Inventories
  -   -   -   -   -
Accounts Receivable
  1,150   1,261   771   1,068   1,327
Cash and Cash Equivalents
  403   538   3,218   1,427   1,209
Current Assets
  1,983   2,093   4,202   2,871   2,870
Total Assets
  13,995   14,957   16,755   15,441   15,512

 

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
  7,266   7,956   10,431   8,712   8,708
Liabilities to Banks
  -   -   -   -   -
Provisions
  898   795   649   700   -
Liabilities
  13,437   15,429   18,241   16,260   16,610
Share Capital
  3   3   3   3   3
Total Equity
  558   -472   -1,486   -819   -1,098
Minority Interests
  7   10   4   2   4
Total liabilities equity
  13,995   14,957   16,755   15,441   15,512

 

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
  8,906   9,452   4,307   5,788   8,773
Depreciation (total)
  325   346   331   188   162
Operating Result
  1,432   1,657   -418   1,010   2,094
Interest Income
  -371   -414   -429   -397   -415
Income Before Taxes
  1,078   1,244   -924   560   1,734
Income Taxes
  -309   -358   204   -153   -477
Minority Interests Profit
  -5   -5   5   3   -2
Net Income
  764   881   -715   410   1,255

 

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
  2.5300   3.0700   -2.5800   1.4700   4.5600
Dividend per Share
  0.6000   0.6000   0.1500   0.0000   0.4500

 

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
  1,255   1,384   708   109   1,681
Cash Flow from Investing Activities
  -131   -123   -107   -57   -123
Cash Flow from Financing
  -1,300   -1,113   2,032   -1,793   -1,765
Decrease / Increase in Cash
  -186   146   2,633   -1,751   -226
Employees
  169,000   173,000   141,000   142,000   -