2024-05-24  10:10:00 PM Chg. +0.05 Volume Bid1:00:00 AM Ask1:00:00 AM Market Capitalization Dividend Y. P/E Ratio
53.34USD +0.09% 1.43 mill.
Turnover: 54.31 mill.
53.00Bid Size: 100 53.93Ask Size: 100 13.11 bill.USD - 25.52

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
  2,075   2,021   2,033   2,171   2,280
Intangible Assets
  967   892   830   785   803
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,026   8,958   8,927   8,953   9,156
Inventories
  1,432   1,273   1,686   1,616   1,600
Accounts Receivable
  1,500   1,100   1,500   1,700   1,900
Cash and Cash Equivalents
  90   828   148   211   269
Current Assets
  3,262   3,465   3,594   3,820   4,031
Total Assets
  11,288   12,423   12,521   12,773   13,187

 

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
  1,460   1,218   1,662   1,855   2,051
Long-term debt
  4,594   5,617   4,916   4,738   4,564
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  7,579   8,893   8,786   8,812   8,438
Share Capital
  2   2   2   2   3
Total Equity
  3,709   3,530   3,735   3,961   4,749
Minority Interests
  -   -   -   -   -
Total liabilities equity
  11,288   12,423   12,521   12,773   13,187

 

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
  25,939   22,885   29,487   34,057   35,597
Depreciation (total)
  -   -   -   -   -
Operating Result
  699   -77   424   594   1,017
Interest Income
  184   238   213   255   324
Income Before Taxes
  511   -294   214   361   678
Income Taxes
  126   -68   50   96   172
Minority Interests Profit
  -   -   -   -   -
Net Income
  385   -226   164   265   506

 

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
  1.7700   -1.1500   0.5500   1.0200   2.0900
Dividend per Share
  -   -   -   -   -

 

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
  760   413   419   765   1,140
Cash Flow from Investing Activities
  -1,987   -1,110   -262   -255   -495
Cash Flow from Financing
  1,220   1,427   -837   -447   -587
Decrease / Increase in Cash
  -7   730   -680   63   58
Employees
  -   -   -   -   -