2024-04-25  9:59:57 PM Chg. -0.48 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
275.12USD -0.17% 73,397
Turnover: 20.25 mill.
-Bid Size: - -Ask Size: - 64.28 bill.USD 5.07% 13.17

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
  13,525   14,839   16,077   16,023   29,876
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  66   125   0.0000   -   -
Fixed Assets
  13,993   15,323   16,876   16,634   30,638
Inventories
  212   242   205   224   369
Accounts Receivable
  640   814   1,035   695   -
Cash and Cash Equivalents
  896   825   631   1,442   3,847
Current Assets
  3,010   2,580   2,191   2,595   6,173
Total Assets
  17,003   17,903   19,067   19,229   36,811

 

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
  1,282   1,624   1,411   1,030   2,559
Long-term debt
  2,283   2,284   1,839   3,160   6,688
Liabilities to Banks
  314   27   20   300   563
Provisions
  899   1,152   1,389   1,366   2,038
Liabilities
  5,724   5,792   6,948   7,660   13,974
Share Capital
  2   2   2   2   2
Total Equity
  11,279   12,111   12,119   11,569   22,837
Minority Interests
  5   0.0000   0.0000   -   -
Total liabilities equity
  17,003   17,903   19,067   19,229   36,811

 

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
  5,455   9,415   9,304   6,685   14,643
Depreciation (total)
  1,400   1,534   1,711   1,639   2,498
Operating Result
  -   -   -   -   -
Interest Income
  153   164   197   62   161
Income Before Taxes
  309   1,251   987   -261   2,746
Income Taxes
  524   -276   -231   61   -628
Minority Interests Profit
  -   3   0.0000   -   -
Net Income
  833   978   756   -200   2,118

 

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
  4.8600   5.7100   4.5000   -1.2100   9.0600
Dividend per Share
  0.0800   0.3200   1.2000   2.2000   6.8300

 

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
  2,090   3,242   3,115   2,083   6,059
Cash Flow from Investing Activities
  -1,783   -2,610   -2,447   -1,668   -869
Cash Flow from Financing
  -529   -703   -788   381   -2,807
Decrease / Increase in Cash
  -222   -71   -120   796   2,383
Employees
  3,836   3,177   2,323   1,853   1,932