2024-05-02  10:10:00 PM Chg. - Volume Bid12:53:10 PM Ask12:53:10 PM Market Capitalization Dividend Y. P/E Ratio
269.62USD - 4.94 mill.
Turnover: 641.18 mill.
269.62Bid Size: 100 279.42Ask Size: 500 63 bill.USD 5.18% 12.91

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
  14,839   16,077   16,023   29,876   31,288
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  125   0.0000   -   -   -
Fixed Assets
  15,323   16,876   16,634   30,638   32,014
Inventories
  242   205   224   369   424
Accounts Receivable
  814   1,035   695   -   -
Cash and Cash Equivalents
  825   631   1,442   3,847   1,032
Current Assets
  2,580   2,191   2,595   6,173   3,726
Total Assets
  17,903   19,067   19,229   36,811   35,740

 

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
  1,624   1,411   1,030   2,559   2,637
Long-term debt
  2,284   1,839   3,160   6,688   4,125
Liabilities to Banks
  27   20   300   563   -
Provisions
  1,152   1,389   1,366   2,038   -
Liabilities
  5,792   6,948   7,660   13,974   13,199
Share Capital
  2   2   2   2   2
Total Equity
  12,111   12,119   11,569   22,837   22,541
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  17,903   19,067   19,229   36,811   35,740

 

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
  9,415   9,304   6,685   14,643   24,294
Depreciation (total)
  1,534   1,711   1,639   2,498   2,530
Operating Result
  -   -   -   -   -
Interest Income
  164   197   62   161   128
Income Before Taxes
  1,251   987   -261   2,746   9,951
Income Taxes
  -276   -231   61   -628   -2,106
Minority Interests Profit
  3   0.0000   -   -   -
Net Income
  978   756   -200   2,118   7,845

 

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
  5.7100   4.5000   -1.2100   9.0600   32.6100
Dividend per Share
  0.3200   1.2000   2.2000   6.8300   25.4400

 

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
  3,242   3,115   2,083   6,059   11,348
Cash Flow from Investing Activities
  -2,610   -2,447   -1,668   -869   -3,586
Cash Flow from Financing
  -703   -788   381   -2,807   -10,614
Decrease / Increase in Cash
  -71   -120   796   2,383   -2,852
Employees
  3,177   2,323   1,853   1,932   -