2024-04-18  9:59:59 PM Chg. -1.05 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
147.80USD -0.71% 27,699
Turnover: 4.12 mill.
-Bid Size: - -Ask Size: - 15.21 bill.USD 0.30% 70.38

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
  3,608   3,456   3,126   2,848   2,384
Intangible Assets
  628   437   385   1,977   1,668
Long-Term Investments
  233   232   260   216   178
Fixed Assets
  6,298   6,711   6,566   10,541   10,062
Inventories
  14   12   9   10   9
Accounts Receivable
  427   421   316   633   834
Cash and Cash Equivalents
  570   893   1,207   960   991
Current Assets
  1,345   1,706   2,563   2,062   2,250
Total Assets
  7,643   8,417   9,129   12,603   12,312

 

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
  151   150   102   523   500
Long-term debt
  1,623   1,612   2,984   3,968   2,453
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  3,966   4,450   5,915   9,037   8,610
Share Capital
  1   1   1   1   1
Total Equity
  3,677   3,967   3,214   3,566   3,702
Minority Interests
  7   5   3   3   3
Total liabilities equity
  7,643   8,417   9,129   12,603   12,312

 

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
  4,454   5,020   2,066   3,028   5,891
Depreciation (total)
  327   329   310   310   426
Operating Result
  -   -   -   -   -
Interest Income
  -76   -75   -128   -163   -150
Income Before Taxes
  951   1,006   -960   44   363
Income Taxes
  -182   -240   257   -266   92
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   0.0000
Net Income
  769   766   -703   -222   455

 

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
  6.7900   7.3300   -6.9300   -2.1300   4.1700
Dividend per Share
  0.6000   0.7600   0.2000   -   -

 

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
  341   396   -611   315   674
Cash Flow from Investing Activities
  374   585   -736   -1,772   416
Cash Flow from Financing
  -850   -541   1,525   1,288   -1,106
Decrease / Increase in Cash
  -130   441   174   -172   2
Employees
  54,000   55,000   37,000   44,000   -