2024-09-20  10:10:00 PM Chg. -0.68 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
87.32USD -0.77% 2.06 mill.
Turnover: 119.7 mill.
79.30Bid Size: 100 90.70Ask Size: 100 4.26 bill.USD 1.65% 25.99

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
  1,577   1,565   1,427   1,338   1,373
Intangible Assets
  1,088   1,013   1,099   963   886
Long-Term Investments
  310   301   384   313   290
Fixed Assets
  5,818   5,330   4,895   4,445   4,433
Inventories
  597   529   473   629   626
Accounts Receivable
  481   471   369   402   338
Cash and Cash Equivalents
  232   454   210   646   417
Current Assets
  1,433   1,547   1,717   1,768   1,506
Total Assets
  7,251   6,877   6,612   6,213   5,939

 

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
  313   233   236   265   210
Long-term debt
  1,501   1,573   1,596   1,270   1,314
Liabilities to Banks
  166   280   365   -   -
Provisions
  819   742   727   -   -
Liabilities
  3,680   3,841   3,860   2,993   2,842
Share Capital
  -   -   -   1   1
Total Equity
  3,571   3,036   2,752   3,220   3,097
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,251   6,877   6,612   6,213   5,939

 

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
  2,493   2,326   2,111   2,391   2,191
Depreciation (total)
  289   247   244   241   243
Operating Result
  166   -388   181   333   172
Interest Income
  -99   -119   -56   -149   -6
Income Before Taxes
  70   -503   135   206   160
Income Taxes
  46   -12   -38   25   -8
Minority Interests Profit
  -   -   -   -   -
Net Income
  505   -508   220   927   178

 

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
  8.1500   -8.3900   3.6300   16.7100   3.3600
Dividend per Share
  1.0500   1.1000   1.1500   1.2700   1.4400

 

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
  228   313   466   193   294
Cash Flow from Investing Activities
  -118   -90   -367   -102   -109
Cash Flow from Financing
  -1,149   9   -426   -896   -371
Decrease / Increase in Cash
  -1,039   232   -327   -805   -186
Employees
  4,700   4,500   4,100   -   -