2024-06-17  9:59:57 PM Chg. +1.94 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
104.95USD +1.88% 31,832
Turnover: 3.31 mill.
-Bid Size: - -Ask Size: - 12.21 bill.USD - 63.99

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
  2,605   2,704   2,661   1,808   1,828
Intangible Assets
  1,253   1,092   974   580   407
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,582   10,786   10,799   6,030   4,639
Inventories
  -   -   -   -   -
Accounts Receivable
  2,596   2,500   2,886   2,105   954
Cash and Cash Equivalents
  502   377   2,054   260   460
Current Assets
  3,688   3,342   5,370   2,677   1,630
Total Assets
  12,270   14,128   16,169   8,707   6,269

 

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
  1,258   1,157   1,255   1,110   521
Long-term debt
  3,902   5,182   5,369   3,514   2,473
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  8,300   11,232   13,320   7,569   5,257
Share Capital
  0.0000   0.0000   0.0000   -   -
Total Equity
  3,970   2,896   2,849   1,138   1,012
Minority Interests
  395   153   140   0.0000   -
Total liabilities equity
  12,270   14,128   16,169   8,707   6,269

 

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
  17,279   16,648   16,252   12,806   7,718
Depreciation (total)
  -   -   -   476   392
Operating Result
  704   821   391   616   377
Interest Income
  217   292   325   211   135
Income Before Taxes
  566   569   148   410   258
Income Taxes
  122   129   31   87   74
Minority Interests Profit
  -22   -21   -7   -5   -
Net Income
  390   379   79   336   666

 

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
  3.1700   3.9500   0.8700   2.9900   5.7900
Dividend per Share
  -   -   -   -   -

 

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
  1,102   791   885   656   824
Cash Flow from Investing Activities
  -400   -161   -357   -184   -404
Cash Flow from Financing
  -620   -759   1,136   -1,932   -861
Decrease / Increase in Cash
  65   -127   1,678   -1,792   197
Employees
  -   -   -   -   -