2024-05-01  10:00:00 PM Chg. +0.1900 Volume Bid10:00:10 PM Ask10:00:10 PM Market Capitalization Dividend Y. P/E Ratio
7.7300USD +2.52% 833,389
Turnover: 5.33 mill.
7.4100Bid Size: 100 8.1500Ask Size: 1,000 9.58 bill.USD - -

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
  19,535.4000   13,878.9000   13,843.4000   8,054.1000   6,981.5000
Intangible Assets
  1,935.4000   -   -   2,886   2,342.5000
Long-Term Investments
  6,671.4000   5,121.8000   4,782   5,354.5000   19,703
Fixed Assets
  53,265.2000   49,012.2000   38,473   54,243.6000   40,976.5000
Inventories
  -   -   -   -   -
Accounts Receivable
  1,540.4000   1,342.1000   1,404.8000   1,090.7000   907.3000
Cash and Cash Equivalents
  1,672.4000   1,480.5000   8,142.4000   1,327.2000   910.6000
Current Assets
  4,331.6000   4,141.4000   10,573.3000   4,849.1000   5,940.5000
Total Assets
  57,596.8000   53,153.6000   49,046.3000   59,092.7000   46,917

 

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
  1,046.6000   874.3000   963.9000   618.2000   613.4000
Long-term debt
  38,049.5000   26,190   24,305.3000   13,867.3000   13,974.8000
Liabilities to Banks
  718.9000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  51,203.8000   49,005.3000   35,847.7000   45,794.3000   21,319
Share Capital
  -   5.3000   4.4000   3.9000   3.4000
Total Equity
  6,393   4,148.3000   13,198.6000   13,298.4000   25,598
Minority Interests
  -412   -533.1000   -407.6000   -364.2000   -336.9000
Total liabilities equity
  57,596.8000   53,153.6000   49,046.3000   59,092.7000   46,917

 

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
  15,048.9000   11,957.9000   11,541.5000   11,980.1000   10,311.3000
Depreciation (total)
  4,857   3,858.2000   3,652.2000   2,331.3000   2,353.7000
Operating Result
  1,947.5000   839.1000   745.5000   2,117.7000   1,320.3000
Interest Income
  -1,889.6000   -1,478.7000   -1,385.9000   -1,188.5000   -882.1000
Income Before Taxes
  -1,556   161.8000   -1,156   -1,723.6000   14,000.8000
Income Taxes
  -309.5000   -1,573.3000   -253   256.9000   -473.3000
Minority Interests Profit
  -57.5000   -124.7000   -116.8000   -161.3000   -183.3000
Net Income
  -2,778.1000   725.3000   11,521.4000   -1,628   13,426.8000

 

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
  -   -1.9700   -2.1600   -2.7000   24.1600
Dividend per Share
  -   -   -   -   -

 

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
  5,708.5000   5,963.1000   4,585.4000   4,185.8000   3,549
Cash Flow from Investing Activities
  -559.3000   87.3000   9,274.6000   -8,874   -5,796.5000
Cash Flow from Financing
  -4,680.5000   -6,189.8000   -7,176.6000   1,083.6000   -1,545.9000
Decrease / Increase in Cash
  595.8000   -1,743.3000   6,333.2000   -3,463.6000   -3,800
Employees
  26,700   26,600   20,200   23,000   11,200