07/11/2024  20:36:22 Chg. +0.73 Volume Bid20:36:26 Ask20:36:26 Market Capitalization Dividend Y. P/E Ratio
46.09USD +1.61% 3.55 mill.
Turnover: 121.6 mill.
46.09Bid Size: 100 46.11Ask Size: 300 11.87 bill.USD 0.87% -

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
  8,327   7,916   7,190   6,623   6,493
Intangible Assets
  57   52   45   35   -
Long-Term Investments
  1,360   1,113   1,051   1,199   1,122
Fixed Assets
  11,804   11,101   10,340   9,999   9,506
Inventories
  1,644   1,644   1,398   1,956   2,427
Accounts Receivable
  830   546   471   757   778
Cash and Cash Equivalents
  1,113   879   1,607   1,814   1,363
Current Assets
  4,134   3,530   4,520   5,026   5,250
Total Assets
  15,938   14,631   14,860   15,025   14,756

 

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
  1,663   1,484   1,403   1,674   1,757
Long-term debt
  1,801   1,799   2,463   1,726   1,806
Liabilities to Banks
  1   68   105   274   -
Provisions
  3,108   2,771   2,753   1,824   -
Liabilities
  8,544   8,745   9,844   8,741   8,167
Share Capital
  2   2   2   2   2
Total Equity
  7,394   5,886   5,016   6,284   6,589
Minority Interests
  2,005   1,774   1,705   1,612   1,513
Total liabilities equity
  15,938   14,631   14,860   15,025   14,756

 

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
  13,403   10,433   9,286   12,152   12,451
Depreciation (total)
  733   713   653   664   617
Operating Result
  -   -   -   -   -
Interest Income
  -122   -121   -146   -195   -106
Income Before Taxes
  1,597   -438   173   1,199   702
Income Taxes
  726   415   187   629   664
Minority Interests Profit
  644   272   156   141   161
Net Income
  227   -1,125   -170   429   -123

 

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
  1.2200   -6.0700   -0.9100   2.3000   -0.6800
Dividend per Share
  -   -   -   0.1000   0.4000

 

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
  448   686   394   920   822
Cash Flow from Investing Activities
  -405   -468   -167   565   -495
Cash Flow from Financing
  -288   -444   514   -1,158   -768
Decrease / Increase in Cash
  -249   -233   727   314   -450
Employees
  14,000   13,800   12,900   12,200   -