11/14/2024  9:59:58 PM Chg. -0.28 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
31.33USD -0.87% 156,621
Turnover: 4.95 mill.
-Bid Size: - -Ask Size: - 6.86 bill.USD 2.55% 8.12

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
  2,818   2,818   2,095   1,009   1,193
Intangible Assets
  411   411   411   165   165
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,830   -   5,992   3,017   3,228
Inventories
  1,248   1,248   1,273   709   709
Accounts Receivable
  367   367   269   240   226
Cash and Cash Equivalents
  1,413   1,413   3,903   1,979   1,232
Current Assets
  3,260   3,260   5,579   3,009   2,266
Total Assets
  8,090   8,090   11,571   6,026   5,494

 

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
  711   711   683   435   455
Long-term debt
  5,739   -   6,366   4,854   4,862
Liabilities to Banks
  -   -   -   -   -
Provisions
  436   347   353   326   191
Liabilities
  8,955   8,959   12,232   7,543   7,699
Share Capital
  141   141   143   134   122
Total Equity
  -865   -869   -661   -1,517   -2,205
Minority Interests
  4   -   1   1   1
Total liabilities equity
  8,090   8,090   11,571   6,026   5,494

 

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
  13,237   13,237   11,847   7,882   7,560
Depreciation (total)
  590   -   521   363   221
Operating Result
  1,237   1,237   1,580   2,009   1,376
Interest Income
  -385   -385   -438   -388   -348
Income Before Taxes
  857   857   1,092   1,423   1,045
Income Taxes
  213   213   248   348   251
Minority Interests Profit
  -   0.0000   -   -   -
Net Income
  644   644   844   1,333   800

 

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
  2.3300   2.3300   3.0400   4.9600   3.4500
Dividend per Share
  2.4000   2.4000   0.3000   0.4500   0.8000

 

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
  1,377   1,377   2,039   1,492   1,144
Cash Flow from Investing Activities
  -609   -609   -219   -259   -328
Cash Flow from Financing
  -872   -872   610   -3,188   -1,562
Decrease / Increase in Cash
  -102   -102   2,434   -1,954   -747
Employees
  93,200   88,900   94,400   92,300   56,900