11/7/2024  10:10:00 PM Chg. +0.60 Volume Bid2:45:57 PM Ask2:45:57 PM Market Capitalization Dividend Y. P/E Ratio
18.36USD +3.38% 7.88 mill.
Turnover: 124.92 mill.
18.34Bid Size: 900 18.39Ask Size: 100 2.04 bill.USD 10.89% 6.38

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
  7,428   7,352   6,689   7,304   7,926
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,634   9,906   9,502   10,031   10,609
Inventories
  3,475   3,537   2,590   3,067   3,189
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  934   723   2,271   1,587   153
Current Assets
  4,835   4,649   5,835   5,023   3,736
Total Assets
  12,469   14,555   15,337   15,054   14,345

 

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
  1,187   1,206   1,476   1,683   1,330
Long-term debt
  3,384   3,223   3,838   4,043   4,423
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,368   1,548   1,493   1,572   1,546
Liabilities
  6,942   9,105   10,141   10,393   10,582
Share Capital
  4   4   4   4   4
Total Equity
  5,527   5,450   5,196   4,661   3,763
Minority Interests
  -   -   -   -   -
Total liabilities equity
  12,469   14,555   15,337   15,054   14,345

 

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
  20,229   19,974   15,955   19,433   18,098
Depreciation (total)
  964   917   874   838   808
Operating Result
  1,361   1,099   -262   1,680   246
Interest Income
  -256   -207   -284   -260   -304
Income Before Taxes
  1,042   901   -546   1,219   -58
Income Taxes
  241   210   -383   281   -39
Minority Interests Profit
  -   -   -   -   -
Net Income
  801   691   -163   938   -19

 

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
  4.8800   4.3900   -1.0600   6.4100   -0.1500
Dividend per Share
  2.4400   2.6800   0.7040   1.0000   2.0000

 

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
  2,107   1,657   1,338   2,271   282
Cash Flow from Investing Activities
  -572   -837   -137   -570   -783
Cash Flow from Financing
  -1,909   -1,031   347   -2,385   -933
Decrease / Increase in Cash
  -374   -211   1,548   -684   -1,434
Employees
  137,000   129,000   122,000   110,000   99,000