2024-04-19  7:37:43 PM Chg. +0.19 Volume Bid7:37:46 PM Ask7:37:46 PM Market Capitalization Dividend Y. P/E Ratio
23.05USD +0.81% 81,162
Turnover: 1.88 mill.
23.03Bid Size: 100 23.05Ask Size: 109 2.56 bill.USD 8.68% 8.00

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  7,352   6,689   7,304   7,926   7,720
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  9,906   9,502   10,031   10,609   10,599
Inventories
  3,537   2,590   3,067   3,189   2,880
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  723   2,271   1,587   153   183
Current Assets
  4,649   5,835   5,023   3,736   3,410
Total Assets
  14,555   15,337   15,054   14,345   14,009

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  1,206   1,476   1,683   1,330   1,134
Long-term debt
  3,223   3,838   4,043   4,423   4,318
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,548   1,493   1,572   1,546   -
Liabilities
  9,105   10,141   10,393   10,582   10,116
Share Capital
  4   4   4   4   2
Total Equity
  5,450   5,196   4,661   3,763   3,893
Minority Interests
  -   -   -   -   -
Total liabilities equity
  14,555   15,337   15,054   14,345   14,009

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  19,974   15,955   19,433   18,098   17,476
Depreciation (total)
  917   874   838   808   749
Operating Result
  1,099   -262   1,680   246   717
Interest Income
  -207   -284   -260   -304   -344
Income Before Taxes
  901   -546   1,219   -58   373
Income Taxes
  210   -383   281   -39   56
Minority Interests Profit
  -   -   -   -   -
Net Income
  691   -163   938   -19   317

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  4.3900   -1.0600   6.4100   -0.1500   2.8800
Dividend per Share
  2.6800   0.7040   1.0000   2.0000   2.0000

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,657   1,338   2,271   282   1,168
Cash Flow from Investing Activities
  -837   -137   -570   -783   -562
Cash Flow from Financing
  -1,031   347   -2,385   -933   -576
Decrease / Increase in Cash
  -211   1,548   -684   -1,434   30
Employees
  129,000   122,000   110,000   99,000   -