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

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
  353   367   380   346   305
Intangible Assets
  909   872   780   653   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  12,322   12,012   12,864   12,553   12,570
Inventories
  -   -   -   -   -
Accounts Receivable
  998   1,150   1,261   771   1,068
Cash and Cash Equivalents
  570   403   538   3,218   1,427
Current Assets
  1,986   1,983   2,093   4,202   2,871
Total Assets
  14,308   13,995   14,957   16,755   15,441

 

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
  6,556   7,266   7,956   10,431   8,712
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,063   898   795   649   700
Liabilities
  12,233   13,437   15,429   18,241   16,260
Share Capital
  3   3   3   3   3
Total Equity
  2,075   558   -472   -1,486   -819
Minority Interests
  3   7   10   4   2
Total liabilities equity
  14,308   13,995   14,957   16,755   15,441

 

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
  9,140   8,906   9,452   4,307   5,788
Depreciation (total)
  347   325   346   331   188
Operating Result
  1,372   1,432   1,657   -418   1,010
Interest Income
  -408   -371   -414   -429   -397
Income Before Taxes
  930   1,078   1,244   -924   560
Income Taxes
  334   -309   -358   204   -153
Minority Interests Profit
  -5   -5   -5   5   3
Net Income
  1,259   764   881   -715   410

 

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
  3.8800   2.5300   3.0700   -2.5800   1.4700
Dividend per Share
  0.6000   0.6000   0.6000   0.1500   0.0000

 

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
  924   1,255   1,384   708   109
Cash Flow from Investing Activities
  -222   -131   -123   -107   -57
Cash Flow from Financing
  1,724   -1,300   -1,113   2,032   -1,793
Decrease / Increase in Cash
  -1,014   -186   146   2,633   -1,751
Employees
  163,000   169,000   173,000   141,000   142,000