2024-05-22  10:10:00 PM Chg. -0.27 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
34.11USD -0.79% 3.43 mill.
Turnover: 96.13 mill.
32.80Bid Size: 100 35.37Ask Size: 100 10.6 bill.USD - 42.11

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
  9,978.7390   9,646.9380   9,527.0450   9,638.8040   9,924.6420
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  1,055.1770   255.0820   232.3990   220.4290   222.2550
Fixed Assets
  14,274.6840   12,576.7060   13,210.4090   13,330.5140   13,143.7220
Inventories
  -   -   -   -   -
Accounts Receivable
  46.4190   28.4570   78.9980   35.4880   42.6190
Cash and Cash Equivalents
  0.0000   0.0000   0.0000   0.0000   0.0000
Current Assets
  922.8850   574.1390   686.1190   787.5250   475.6920
Total Assets
  15,197.5690   13,150.8450   13,896.5280   14,118.0390   13,619.4140

 

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
  14.4980   26.7280   24.8190   77.5430   -
Long-term debt
  3,758.8680   3,001.5930   2,125.4440   1,183.4760   1,537.5960
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  8,226.8260   7,060.5740   7,830.4360   7,100.8850   6,405.3120
Share Capital
  2.9590   2.6860   3.1390   2.9740   3.0350
Total Equity
  6,970.7430   6,090.2710   6,066.0920   7,017.1540   7,214.1020
Minority Interests
  0.0000   322.5660   308.9320   262.5960   232.6980
Total liabilities equity
  15,197.5690   13,150.8450   13,896.5280   14,118.0390   13,619.4140

 

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
  4,408.6900   3,491.6990   4,619.4320   7,138.4360   4,681.9720
Depreciation (total)
  914.8670   861.8700   742.0090   680.6000   689.9660
Operating Result
  -987.0450   -953.4470   23.8600   2,573.9050   453.1300
Interest Income
  -228.1110   -199.8720   -181.8680   -125.3720   -117.8700
Income Before Taxes
  -367.2460   -1,657.8930   -228.1860   2,474.6640   417.8380
Income Taxes
  74.1100   397.4820   74.0770   -448.6920   -75.9940
Minority Interests Profit
  46.9930   7.4860   32.7900   127.2010   98.9250
Net Income
  -340.1290   -1,267.8970   -186.8990   1,898.7710   242.9190

 

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
  -1.1100   -4.6500   -0.6100   6.1800   0.8100
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
  1,103.4580   735.6400   1,660.1160   3,051.3420   994.7210
Cash Flow from Investing Activities
  -1,041.4900   -530.0610   -710.7840   -943.6120   -1,140.7670
Cash Flow from Financing
  557.5640   -205.5790   -949.3320   -2,107.7300   146.0460
Decrease / Increase in Cash
  0.0000   0.0000   0.0000   0.0000   0.0000
Employees
  -   -   -   -   -