08/07/2024  21:59:58 Chg. +0.45 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
37.46USD +1.22% 211,730
Turnover: 7.95 mill.
-Bid Size: - -Ask Size: - 8.36 bill.USD 2.14% 9.71

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
  2,893   2,818   2,818   2,095   1,009
Intangible Assets
  411   411   411   411   165
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,856   4,830   -   5,992   3,017
Inventories
  1,240   1,248   1,248   1,273   709
Accounts Receivable
  310   367   367   269   240
Cash and Cash Equivalents
  1,515   1,413   1,413   3,903   1,979
Current Assets
  3,293   3,260   3,260   5,579   3,009
Total Assets
  8,149   8,090   8,090   11,571   6,026

 

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
  717   711   711   683   435
Long-term debt
  5,707   5,739   -   6,366   4,854
Liabilities to Banks
  -   -   -   -   -
Provisions
  650   436   347   353   326
Liabilities
  8,900   8,955   8,959   12,232   7,543
Share Capital
  141   141   141   143   134
Total Equity
  -751   -865   -869   -661   -1,517
Minority Interests
  2   4   -   1   1
Total liabilities equity
  8,149   8,090   8,090   11,571   6,026

 

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
  12,632   13,237   13,237   11,847   7,882
Depreciation (total)
  571   590   -   521   363
Operating Result
  1,728   1,237   1,237   1,580   2,009
Interest Income
  406   -385   -385   -438   -388
Income Before Taxes
  1,312   857   857   1,092   1,423
Income Taxes
  329   213   213   248   348
Minority Interests Profit
  -   -   0.0000   -   -
Net Income
  983   644   644   844   1,333

 

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
  3.4600   2.3300   2.3300   3.0400   4.9600
Dividend per Share
  2.4000   2.4000   2.4000   0.3000   0.4500

 

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
  1,406   1,377   1,377   2,039   1,492
Cash Flow from Investing Activities
  -698   -609   -609   -219   -259
Cash Flow from Financing
  -1,127   -872   -872   610   -3,188
Decrease / Increase in Cash
  -419   -102   -102   2,434   -1,954
Employees
  93,600   93,200   88,900   94,400   92,300