2024-05-23  10:10:00 PM Chg. -1.23 Volume Bid11:07:47 PM Ask11:07:47 PM Market Capitalization Dividend Y. P/E Ratio
26.65USD -4.41% 11.28 mill.
Turnover: 269.9 mill.
26.71Bid Size: 2,900 26.72Ask Size: 900 15.95 bill.USD 2.70% 34.17

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
  19,525   17,025   15,831   14,842   17,342
Intangible Assets
  400   296   295   295   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  21,215   19,921   19,415   18,284   20,561
Inventories
  461   529   414   537   790
Accounts Receivable
  568   1,086   1,130   1,357   1,040
Cash and Cash Equivalents
  1,854   2,548   11,063   12,480   9,492
Current Assets
  5,028   5,974   15,173   18,036   14,808
Total Assets
  26,243   25,895   34,588   36,320   35,369

 

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
  1,416   1,574   931   1,282   2,004
Long-term debt
  2,771   1,846   10,111   10,274   8,046
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  4,176   4,113   3,893   3,394   -
Liabilities
  16,390   16,063   25,712   25,906   24,682
Share Capital
  808   808   888   888   888
Total Equity
  9,853   9,832   8,876   10,414   10,687
Minority Interests
  -   -   -   -   -
Total liabilities equity
  26,243   25,895   34,588   36,320   35,369

 

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
  21,965   22,428   9,048   15,790   23,814
Depreciation (total)
  1,201   1,219   1,255   1,272   1,351
Operating Result
  3,206   2,957   -3,816   1,721   1,017
Interest Income
  -62   -28   -317   -454   -123
Income Before Taxes
  3,164   2,957   -4,256   1,325   728
Income Taxes
  699   657   -1,182   348   189
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,465   2,300   -3,074   977   539

 

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
  4.3000   4.2800   -5.4400   1.6500   0.9100
Dividend per Share
  0.6050   0.7000   0.1800   0.0000   0.1800

 

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
  4,893   3,987   -1,127   2,322   3,790
Cash Flow from Investing Activities
  -2,038   -303   -16   -1,264   -3,746
Cash Flow from Financing
  -2,496   -2,990   9,658   359   -3,032
Decrease / Increase in Cash
  359   694   8,515   1,417   -2,988
Employees
  58,800   60,800   56,500   55,100   -