2024-04-25  10:10:00 PM Chg. -2.04 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
27.26USD -6.96% 36.95 mill.
Turnover: 908.51 mill.
27.23Bid Size: 700 27.24Ask Size: 900 16.27 bill.USD 2.64% 34.95

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
  17,025   15,831   14,842   17,342   19,375
Intangible Assets
  296   295   295   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  19,921   19,415   18,284   20,561   22,532
Inventories
  529   414   537   790   807
Accounts Receivable
  1,086   1,130   1,357   1,040   1,154
Cash and Cash Equivalents
  2,548   11,063   12,480   9,492   9,288
Current Assets
  5,974   15,173   18,036   14,808   13,955
Total Assets
  25,895   34,588   36,320   35,369   36,487

 

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
  1,574   931   1,282   2,004   1,862
Long-term debt
  1,846   10,111   10,274   8,046   7,978
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  4,113   3,893   3,394   -   -
Liabilities
  16,063   25,712   25,906   24,682   25,972
Share Capital
  808   888   888   888   888
Total Equity
  9,832   8,876   10,414   10,687   10,515
Minority Interests
  -   -   -   -   -
Total liabilities equity
  25,895   34,588   36,320   35,369   36,487

 

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
  22,428   9,048   15,790   23,814   26,091
Depreciation (total)
  1,219   1,255   1,272   1,351   1,522
Operating Result
  2,957   -3,816   1,721   1,017   224
Interest Income
  -28   -317   -454   -123   324
Income Before Taxes
  2,957   -4,256   1,325   728   633
Income Taxes
  657   -1,182   348   189   168
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,300   -3,074   977   539   465

 

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
  4.2800   -5.4400   1.6500   0.9100   0.7800
Dividend per Share
  0.7000   0.1800   0.0000   0.1800   0.7200

 

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
  3,987   -1,127   2,322   3,790   3,164
Cash Flow from Investing Activities
  -303   -16   -1,264   -3,746   -2,932
Cash Flow from Financing
  -2,990   9,658   359   -3,032   -436
Decrease / Increase in Cash
  694   8,515   1,417   -2,988   -204
Employees
  60,800   56,500   55,100   -   -