2024-11-06  9:59:59 PM Chg. +1.77 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
24.24USD +7.88% 1.75 mill.
Turnover: 35.5 mill.
-Bid Size: - -Ask Size: - 37.2 bill.USD 0.00% -

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  38,131   38,073   38,107   38,687   40,116
Intangible Assets
  1,174   1,186   1,181   1,156   1,169
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  42,999   43,030   43,211   44,211   43,854
Inventories
  427   335   356   428   528
Accounts Receivable
  444   273   246   395   556
Cash and Cash Equivalents
  518   9,513   8,939   4,029   2,415
Current Assets
  2,059   10,563   10,133   7,492   5,266
Total Assets
  45,058   53,593   53,344   51,703   49,120

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  756   624   797   1,050   1,168
Long-term debt
  9,675   22,130   28,509   31,953   28,483
Liabilities to Banks
  231   3,084   2,790   -   -
Provisions
  1,809   1,144   1,641   -   -
Liabilities
  19,693   33,038   41,200   44,638   42,238
Share Capital
  7   11   11   12   12
Total Equity
  25,365   20,555   12,144   7,065   6,882
Minority Interests
  -   -   -   -   -
Total liabilities equity
  45,058   53,593   53,344   51,703   49,120

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  20,825   5,595   1,908   12,168   21,593
Depreciation (total)
  2,160   2,241   2,233   2,275   2,370
Operating Result
  3,276   -8,865   -7,089   -4,379   1,956
Interest Income
  183   877   -1,589   -1,535   -1,833
Income Before Taxes
  3,060   -10,253   -9,522   -6,080   -62
Income Taxes
  71   -17   -21   14   13
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,990   -10,236   -9,501   -6,093   -74

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  4.3400   -13.2000   -8.4600   -5.1600   -0.0600
Dividend per Share
  2.0000   0.5000   0.0000   0.0000   0.0000

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  5,475   -6,301   -4,109   -1,670   4,281
Cash Flow from Investing Activities
  -5,277   -3,240   -3,543   -4,767   -2,810
Cash Flow from Financing
  -655   18,650   6,949   3,577   -5,089
Decrease / Increase in Cash
  -465   9,161   -715   -2,940   -3,601
Employees
  106,000   92,000   40,000   -   -