2024-04-26  10:10:00 PM Chg. -0.82 Volume Bid1:18:02 AM Ask1:18:02 AM Market Capitalization Dividend Y. P/E Ratio
116.86USD -0.70% 1.6 mill.
Turnover: 102.82 mill.
115.87Bid Size: 100 117.74Ask Size: 100 26.08 bill.USD 1.58% 31.67

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
  14,548.5000   12,173.6000   11,667.7000   14,214.6000   15,806.4000
Intangible Assets
  1,735   1,382.4000   1,094.8000   2,734.6000   2,350.6000
Long-Term Investments
  738.7000   714   586.5000   131.3000   146.3000
Fixed Assets
  17,156.8000   14,415.4000   13,438.4000   -   18,477.2000
Inventories
  161.5000   181.5000   153.4000   393.8000   371.5000
Accounts Receivable
  855   862.8000   1,331.9000   1,408.4000   1,471
Cash and Cash Equivalents
  331.1000   242.8000   158.5000   219   141.7000
Current Assets
  1,658.3000   1,460.3000   1,769.8000   2,356.6000   2,194.6000
Total Assets
  18,815.1000   15,875.7000   15,208.2000   19,560   20,671.8000

 

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
  -   833.8000   1,402.3000   1,448.8000   1,574.9000
Long-term debt
  7,440.2000   7,387.1000   6,434.4000   10,702.1000   12,333.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  10,372.2000   9,972.5000   10,029.5000   14,577.8000   16,061.8000
Share Capital
  .2000   .2000   .2000   .2000   .2000
Total Equity
  8,442.9000   5,903.2000   5,178.7000   4,982.2000   4,610
Minority Interests
  3,522.1000   3,249.3000   3,166.9000   2,316.5000   1,870.3000
Total liabilities equity
  18,815.1000   15,875.7000   15,208.2000   19,560   20,671.8000

 

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
  8,671.1000   8,260.3000   16,949.8000   20,929.8000   16,060.3000
Depreciation (total)
  971.6000   865.1000   870.6000   1,096   1,329.6000
Operating Result
  192.9000   -1,303.7000   864.8000   1,729   2,626.2000
Interest Income
  -337.8000   -391.3000   -387.9000   -446.1000   -687.8000
Income Before Taxes
  -46.7000   -1,573.1000   436.9000   1,663.2000   1,942.5000
Income Taxes
  87.9000   248.1000   -14.8000   -131.8000   -363.2000
Minority Interests Profit
  250.4000   228.9000   350.9000   335.9000   233.4000
Net Income
  -334   -1,684.8000   -16.1000   896.8000   835.8000

 

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
  -1.4400   -7.2600   -0.0700   3.9500   3.6900
Dividend per Share
  3.6400   1.2100   0.4000   1.4000   1.8500

 

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
  1,389.8000   1,744.5000   2,302.9000   2,380.8000   3,211.6000
Cash Flow from Investing Activities
  -3,071.9000   -738.1000   -473.2000   -4,149.7000   -2,400.8000
Cash Flow from Financing
  1,781.1000   -1,094.7000   -1,914   1,829.4000   -888.1000
Decrease / Increase in Cash
  99   -88.3000   -84.3000   60.5000   -77.3000
Employees
  -   -   -   -   -