2024-04-23  8:23:23 PM Chg. +1.65 Volume Bid8:23:30 PM Ask8:23:30 PM Market Capitalization Dividend Y. P/E Ratio
275.16USD +0.60% 824,767
Turnover: 98.37 mill.
274.99Bid Size: 200 275.16Ask Size: 100 64.31 bill.USD 5.07% 13.18

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
  16,077   16,023   29,876   31,288   33,189
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  0.0000   -   -   -   -
Fixed Assets
  16,876   16,634   30,638   32,014   34,008
Inventories
  205   224   369   424   476
Accounts Receivable
  1,035   695   -   -   -
Cash and Cash Equivalents
  631   1,442   3,847   1,032   240
Current Assets
  2,191   2,595   6,173   3,726   2,605
Total Assets
  19,067   19,229   36,811   35,740   36,613

 

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
  1,411   1,030   2,559   2,637   -
Long-term debt
  1,839   3,160   6,688   4,125   4,807
Liabilities to Banks
  20   300   563   -   -
Provisions
  1,389   1,366   2,038   -   -
Liabilities
  6,948   7,660   13,974   13,199   13,442
Share Capital
  2   2   2   2   2
Total Equity
  12,119   11,569   22,837   22,541   23,171
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  19,067   19,229   36,811   35,740   36,613

 

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
  9,304   6,685   14,643   24,294   19,362
Depreciation (total)
  1,711   1,639   2,498   2,530   2,862
Operating Result
  -   -   -   -   -
Interest Income
  197   62   161   128   192
Income Before Taxes
  987   -261   2,746   9,951   6,247
Income Taxes
  -231   61   -628   -2,106   -1,353
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  756   -200   2,118   7,845   4,894

 

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
  4.5000   -1.2100   9.0600   32.6100   20.8900
Dividend per Share
  1.2000   2.2000   6.8300   25.4400   13.9600

 

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
  3,115   2,083   6,059   11,348   8,448
Cash Flow from Investing Activities
  -2,447   -1,668   -869   -3,586   -4,713
Cash Flow from Financing
  -788   381   -2,807   -10,614   -4,527
Decrease / Increase in Cash
  -120   796   2,383   -2,852   -792
Employees
  2,323   1,853   1,932   -   -