11/13/2024  10:10:00 PM Chg. +0.09 Volume Bid3:02:33 PM Ask3:02:33 PM Market Capitalization Dividend Y. P/E Ratio
21.28USD +0.42% 15.36 mill.
Turnover: 289.52 mill.
21.25Bid Size: 100 21.40Ask Size: 3,000 55.65 bill.USD 0.05% 19.52

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
  53,789   58,557   61,635   66,136   69,826
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  61,731   67,800   75,031   88,254   92,250
Inventories
  481   554   647   628   596
Accounts Receivable
  1,243   1,148   1,287   1,883   2,345
Cash and Cash Equivalents
  449   1,668   1,570   484   291
Current Assets
  6,281   9,195   10,165   9,602   11,077
Total Assets
  68,012   76,995   85,196   97,856   103,327

 

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
  1,646   1,975   1,954   2,402   2,855
Long-term debt
  17,753   0.0000   0.0000   37,288   38,225
Liabilities to Banks
  931   3,435   0.0000   3,547   2,184
Provisions
  5,822   3,281   320   1,398   3,177
Liabilities
  48,540   64,092   79,808   76,603   82,104
Share Capital
  12,632   12,910   13,038   30,224   35,129
Total Equity
  19,472   12,903   5,388   21,253   21,223
Minority Interests
  252   252   252   252   252
Total liabilities equity
  68,012   76,995   85,196   97,856   103,327

 

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
  17,135   16,759   17,129   18,469   20,642
Depreciation (total)
  2,854   3,036   3,234   3,468   3,403
Operating Result
  2,956   -9,700   -10,094   1,755   1,883
Interest Income
  -857   -853   -852   -1,221   -1,581
Income Before Taxes
  2,171   -10,129   -11,042   -942   748
Income Taxes
  511   -3,292   -3,400   362   836
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,646   -6,851   -7,656   -1,318   -102

 

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
  3.2100   -13.2500   -14.5000   -1.0500   -0.0500
Dividend per Share
  1.5500   -   -   -   -

 

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
  5,977   4,752   4,816   -19,130   2,262
Cash Flow from Investing Activities
  -5,650   -6,564   -6,378   -7,748   -6,905
Cash Flow from Financing
  -55   3,031   1,464   25,928   4,323
Decrease / Increase in Cash
  272   1,219   -98   -950   -320
Employees
  23,000   24,000   23,000   24,000   26,000