2024-05-24  10:10:00 PM Chg. +0.19 Volume Bid1:32:26 PM Ask1:32:26 PM Market Capitalization Dividend Y. P/E Ratio
26.84USD +0.71% 7.25 mill.
Turnover: 162.31 mill.
26.65Bid Size: 500 26.75Ask Size: 100 16.06 bill.USD 2.68% 34.41

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  17,044   18,539   19,525   17,025   15,831
Intangible Assets
  426   413   400   296   295
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  18,788   20,295   21,215   19,921   19,415
Inventories
  337   420   461   529   414
Accounts Receivable
  546   662   568   1,086   1,130
Cash and Cash Equivalents
  1,680   1,495   1,854   2,548   11,063
Current Assets
  4,498   4,815   5,028   5,974   15,173
Total Assets
  23,286   25,110   26,243   25,895   34,588

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  1,178   1,320   1,416   1,574   931
Long-term debt
  2,821   3,320   2,771   1,846   10,111
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  5,359   4,135   4,176   4,113   3,893
Liabilities
  14,845   14,680   16,390   16,063   25,712
Share Capital
  808   808   808   808   888
Total Equity
  8,441   10,430   9,853   9,832   8,876
Minority Interests
  -   -   -   -   -
Total liabilities equity
  23,286   25,110   26,243   25,895   34,588

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  20,425   21,171   21,965   22,428   9,048
Depreciation (total)
  1,221   1,218   1,201   1,219   1,255
Operating Result
  3,760   3,515   3,206   2,957   -3,816
Interest Income
  -98   -79   -62   -28   -317
Income Before Taxes
  3,547   3,251   3,164   2,957   -4,256
Income Taxes
  1,303   -237   699   657   -1,182
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,244   3,488   2,465   2,300   -3,074

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  3.4800   5.5800   4.3000   4.2800   -5.4400
Dividend per Share
  0.3750   0.4750   0.6050   0.7000   0.1800

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  4,293   3,929   4,893   3,987   -1,127
Cash Flow from Investing Activities
  -2,272   -2,408   -2,038   -303   -16
Cash Flow from Financing
  -1,924   -1,706   -2,496   -2,990   9,658
Decrease / Increase in Cash
  97   -185   359   694   8,515
Employees
  53,500   56,100   58,800   60,800   56,500