2024-05-24  9:59:50 PM Chg. - Volume Bid2:10:03 PM Ask2:09:58 PM Market Capitalization Dividend Y. P/E Ratio
13.88USD - 33,653
Turnover: 289,206.86
12.10Bid Size: 3 14.05Ask Size: 4 1.72 bill.USD 7.22% -

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
  499   426   407   358   320
Intangible Assets
  220   199   237   211   208
Long-Term Investments
  1,403   -   -   -   -
Fixed Assets
  10,179   8,907   8,958   8,522   7,436
Inventories
  818   694   843   696   797
Accounts Receivable
  1,276   1,236   883   818   857
Cash and Cash Equivalents
  1,084   2,740   2,625   1,840   1,045
Current Assets
  4,695   6,140   5,783   4,701   4,107
Total Assets
  14,874   15,047   14,741   13,223   11,543

 

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
  1,091   1,053   983   1,069   1,331
Long-term debt
  4,269   3,233   4,050   3,596   2,866
Liabilities to Banks
  5,230   4,282   4,444   4,246   -
Provisions
  -   -   -   -   -
Liabilities
  9,835   9,453   9,145   8,780   8,190
Share Capital
  232   215   198   168   156
Total Equity
  5,039   5,594   5,596   4,443   3,353
Minority Interests
  34   7   4   7   10
Total liabilities equity
  14,874   15,047   14,741   13,223   11,543

 

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
  9,830   9,066   7,022   7,038   7,107
Depreciation (total)
  48   45   56   55   42
Operating Result
  -   -   -   -   -
Interest Income
  -   -   -   -   -
Income Before Taxes
  598   822   252   -475   -328
Income Taxes
  257   179   64   -17   -3
Minority Interests Profit
  13   8   0.0000   0.0000   0.0000
Net Income
  361   1,353   192   -455   -322

 

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
  1.4000   6.0300   0.8500   -2.5600   -2.1500
Dividend per Share
  1.0000   1.0000   1.0000   1.0000   1.0000

 

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
  1,140   1,333   548   629   159
Cash Flow from Investing Activities
  -29   2,148   -246   -85   -78
Cash Flow from Financing
  -1,301   -1,834   -416   -1,310   -822
Decrease / Increase in Cash
  -220   1,647   -104   -782   -770
Employees
  32,400   27,000   24,700   23,300   -