2024-06-17  10:10:00 PM Chg. -0.49 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
19.17USD -2.49% 1.32 mill.
Turnover: 19.4 mill.
15.96Bid Size: 500 19.68Ask Size: 1,000 2.17 bill.USD 3.86% -

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
  3,424   3,346   3,527   3,972   4,361
Intangible Assets
  24   253   239   213   197
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,329   7,453   8,860   9,499   11,449
Inventories
  145   150   169   154   178
Accounts Receivable
  861   992   1,005   1,004   1,058
Cash and Cash Equivalents
  619   921   465   1,429   367
Current Assets
  1,966   2,330   1,921   3,026   2,044
Total Assets
  9,295   9,783   10,781   12,525   13,493

 

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
  368   365   374   508   481
Long-term debt
  2,437   2,418   2,316   3,424   2,928
Liabilities to Banks
  -   -   -   -   -
Provisions
  552   640   676   -   -
Liabilities
  4,403   4,490   5,377   6,932   6,759
Share Capital
  -   1   1   1   1
Total Equity
  4,892   5,293   5,404   5,593   6,734
Minority Interests
  623   733   751   789   807
Total liabilities equity
  9,295   9,783   10,781   12,525   13,493

 

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
  5,044   5,109   5,176   5,225   5,329
Depreciation (total)
  -   -   -   -   -
Operating Result
  -105   205   179   259   261
Interest Income
  -155   -146   -136   -153   -221
Income Before Taxes
  -122   221   211   288   221
Income Taxes
  -279   46   64   19   33
Minority Interests Profit
  4   40   26   43   32
Net Income
  153   135   121   226   117

 

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
  1.3900   1.2000   1.0600   1.9700   1.0300
Dividend per Share
  0.6200   0.6400   0.6600   0.6800   0.7000

 

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
  776   1,017   1,016   1,532   1,103
Cash Flow from Investing Activities
  -981   -680   -1,249   -1,511   -2,462
Cash Flow from Financing
  -77   -32   -220   957   321
Decrease / Increase in Cash
  -282   305   -453   978   -1,038
Employees
  9,900   9,400   9,400   -   -