13/11/2024  22:10:00 Chg. -0.17 Volume Bid23:31:46 Ask23:31:46 Market Capitalization Dividend Y. P/E Ratio
18.09USD -0.93% 3.83 mill.
Turnover: 56.22 mill.
18.13Bid Size: 1,000 18.16Ask Size: 200 2.01 bill.USD 11.06% 6.28

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
  7,773   7,428   7,352   6,689   7,304
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,009   7,634   9,906   9,502   10,031
Inventories
  3,542   3,475   3,537   2,590   3,067
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  1,308   934   723   2,271   1,587
Current Assets
  5,331   4,835   4,649   5,835   5,023
Total Assets
  13,340   12,469   14,555   15,337   15,054

 

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
  1,271   1,187   1,206   1,476   1,683
Long-term debt
  4,388   3,384   3,223   3,838   4,043
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,496   1,368   1,548   1,493   1,572
Liabilities
  7,914   6,942   9,105   10,141   10,393
Share Capital
  4   4   4   4   4
Total Equity
  5,426   5,527   5,450   5,196   4,661
Minority Interests
  -   -   -   -   -
Total liabilities equity
  13,340   12,469   14,555   15,337   15,054

 

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
  19,095   20,229   19,974   15,955   19,433
Depreciation (total)
  991   964   917   874   838
Operating Result
  1,416   1,361   1,099   -262   1,680
Interest Income
  -299   -256   -207   -284   -260
Income Before Taxes
  1,117   1,042   901   -546   1,219
Income Taxes
  258   241   210   -383   281
Minority Interests Profit
  -   -   -   -   -
Net Income
  859   801   691   -163   938

 

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
  5.1400   4.8800   4.3900   -1.0600   6.4100
Dividend per Share
  2.2000   2.4400   2.6800   0.7040   1.0000

 

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
  1,691   2,107   1,657   1,338   2,271
Cash Flow from Investing Activities
  -649   -572   -837   -137   -570
Cash Flow from Financing
  -808   -1,909   -1,031   347   -2,385
Decrease / Increase in Cash
  234   -374   -211   1,548   -684
Employees
  138,000   137,000   129,000   122,000   110,000