2024-05-23  9:59:59 PM Chg. -0.14 Volume Bid10:02:00 PM Ask10:02:00 PM Market Capitalization Dividend Y. P/E Ratio
13.79USD -1.01% 48,843
Turnover: 425,703.12
13.78Bid Size: 2 13.80Ask Size: 3 1.71 bill.USD 7.25% -

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  629   499   426   407   358
Intangible Assets
  268   220   199   237   211
Long-Term Investments
  1,404   1,403   -   -   -
Fixed Assets
  10,716   10,179   8,907   8,958   8,522
Inventories
  915   818   694   843   696
Accounts Receivable
  1,357   1,276   1,236   883   818
Cash and Cash Equivalents
  1,293   1,084   2,740   2,625   1,840
Current Assets
  5,230   4,695   6,140   5,783   4,701
Total Assets
  15,946   14,874   15,047   14,741   13,223

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  1,108   1,091   1,053   983   1,069
Long-term debt
  5,235   4,269   3,233   4,050   3,596
Liabilities to Banks
  5,517   5,230   4,282   4,444   4,246
Provisions
  -   -   -   -   -
Liabilities
  10,653   9,835   9,453   9,145   8,780
Share Capital
  255   232   215   198   168
Total Equity
  5,293   5,039   5,594   5,596   4,443
Minority Interests
  37   34   7   4   7
Total liabilities equity
  15,946   14,874   15,047   14,741   13,223

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  10,265   9,830   9,066   7,022   7,038
Depreciation (total)
  53   48   45   56   55
Operating Result
  -   -   -   -   -
Interest Income
  -   -   -   -   -
Income Before Taxes
  570   598   822   252   -475
Income Taxes
  481   257   179   64   -17
Minority Interests Profit
  12   13   8   0.0000   0.0000
Net Income
  195   361   1,353   192   -455

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  0.7100   1.4000   6.0300   0.8500   -2.5600
Dividend per Share
  1.0000   1.0000   1.0000   1.0000   1.0000

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  34   1,140   1,333   548   629
Cash Flow from Investing Activities
  -31   -29   2,148   -246   -85
Cash Flow from Financing
  -985   -1,301   -1,834   -416   -1,310
Decrease / Increase in Cash
  -930   -220   1,647   -104   -782
Employees
  35,300   32,400   27,000   24,700   23,300