6/3/2024  4:49:55 PM Chg. +1.88 Volume Bid4:50:38 PM Ask4:50:38 PM Market Capitalization Dividend Y. P/E Ratio
21.77USD +9.45% 670,026
Turnover: 8.74 mill.
21.76Bid Size: 200 21.88Ask Size: 100 2.46 bill.USD 3.39% -

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
  3,346   3,527   3,972   4,361   4,760
Intangible Assets
  253   239   213   197   204
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,453   8,860   9,499   11,449   12,522
Inventories
  150   169   154   178   268
Accounts Receivable
  992   1,005   1,004   1,058   1,069
Cash and Cash Equivalents
  921   465   1,429   367   360
Current Assets
  2,330   1,921   3,026   2,044   2,028
Total Assets
  9,783   10,781   12,525   13,493   14,550

 

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
  365   374   508   481   506
Long-term debt
  2,418   2,316   3,424   2,928   3,731
Liabilities to Banks
  -   -   -   -   -
Provisions
  640   676   -   -   -
Liabilities
  4,490   5,377   6,932   6,759   7,947
Share Capital
  1   1   1   1   1
Total Equity
  5,293   5,404   5,593   6,734   6,603
Minority Interests
  733   751   789   807   754
Total liabilities equity
  9,783   10,781   12,525   13,493   14,550

 

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
  5,109   5,176   5,225   5,329   5,413
Depreciation (total)
  -   -   -   -   -
Operating Result
  205   179   259   261   122
Interest Income
  -146   -136   -153   -221   -157
Income Before Taxes
  221   211   288   221   125
Income Taxes
  46   64   19   33   53
Minority Interests Profit
  40   26   43   32   10
Net Income
  135   121   226   117   -7

 

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
  1.2000   1.0600   1.9700   1.0300   -0.0700
Dividend per Share
  0.6400   0.6600   0.6800   0.7000   0.7200

 

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
  1,017   1,016   1,532   1,103   1,155
Cash Flow from Investing Activities
  -680   -1,249   -1,511   -2,462   -1,783
Cash Flow from Financing
  -32   -220   957   321   613
Decrease / Increase in Cash
  305   -453   978   -1,038   -15
Employees
  9,400   9,400   -   -   -