2024-05-01  10:00:00 PM Chg. +0.1900 Volume Bid12:05:05 AM Ask12:05:05 AM Market Capitalization Dividend Y. P/E Ratio
7.7300USD +2.52% 833,389
Turnover: 5.33 mill.
7.4100Bid Size: 100 8.0000Ask Size: 100 9.58 bill.USD - -

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
  13,878.9000   13,843.4000   8,054.1000   6,981.5000   6,504.5000
Intangible Assets
  -   -   2,886   2,342.5000   2,342.4000
Long-Term Investments
  5,121.8000   4,782   5,354.5000   19,703   14,856.1000
Fixed Assets
  49,012.2000   38,473   54,243.6000   40,976.5000   36,597.6000
Inventories
  -   -   -   -   -
Accounts Receivable
  1,342.1000   1,404.8000   1,090.7000   907.3000   830.6000
Cash and Cash Equivalents
  1,480.5000   8,142.4000   1,327.2000   910.6000   1,726.2000
Current Assets
  4,141.4000   10,573.3000   4,849.1000   5,940.5000   6,297.4000
Total Assets
  53,153.6000   49,046.3000   59,092.7000   46,917   42,895

 

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
  874.3000   963.9000   618.2000   613.4000   610.1000
Long-term debt
  26,190   24,305.3000   13,867.3000   13,974.8000   12,963.5000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  -   -   -   -   -
Liabilities
  49,005.3000   35,847.7000   45,794.3000   21,319   20,321.6000
Share Capital
  5.3000   4.4000   3.9000   3.4000   2.7000
Total Equity
  4,148.3000   13,198.6000   13,298.4000   25,598   22,573.4000
Minority Interests
  -533.1000   -407.6000   -364.2000   -336.9000   137
Total liabilities equity
  53,153.6000   49,046.3000   59,092.7000   46,917   42,895

 

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
  11,957.9000   11,541.5000   11,980.1000   10,311.3000   7,195.7000
Depreciation (total)
  3,858.2000   3,652.2000   2,331.3000   2,353.7000   2,171.4000
Operating Result
  839.1000   745.5000   2,117.7000   1,320.3000   146.8000
Interest Income
  -1,478.7000   -1,385.9000   -1,188.5000   -882.1000   -589.3000
Income Before Taxes
  161.8000   -1,156   -1,723.6000   14,000.8000   1,424.2000
Income Taxes
  -1,573.3000   -253   256.9000   -473.3000   -318.9000
Minority Interests Profit
  -124.7000   -116.8000   -161.3000   -183.3000   -513.1000
Net Income
  725.3000   11,521.4000   -1,628   13,426.8000   1,473.2000

 

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
  -1.9700   -2.1600   -2.7000   24.1600   3.0100
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
  5,963.1000   4,585.4000   4,185.8000   3,549   2,837.8000
Cash Flow from Investing Activities
  87.3000   9,274.6000   -8,874   -5,796.5000   1,281
Cash Flow from Financing
  -6,189.8000   -7,176.6000   1,083.6000   -1,545.9000   -3,276
Decrease / Increase in Cash
  -1,743.3000   6,333.2000   -3,463.6000   -3,800   815.1000
Employees
  26,600   20,200   23,000   11,200   -