2024-05-24  10:10:00 PM Chg. +0.43 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
114.28USD +0.38% 928,756
Turnover: 70.34 mill.
113.67Bid Size: 100 122.91Ask Size: 100 25.34 bill.USD 1.62% 30.97

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
  12,928.4000   14,548.5000   12,173.6000   11,667.7000   14,214.6000
Intangible Assets
  1,983.2000   1,735   1,382.4000   1,094.8000   2,734.6000
Long-Term Investments
  490.5000   738.7000   714   586.5000   131.3000
Fixed Assets
  15,519.3000   17,156.8000   14,415.4000   13,438.4000   -
Inventories
  164.7000   161.5000   181.5000   153.4000   393.8000
Accounts Receivable
  865.5000   855   862.8000   1,331.9000   1,408.4000
Cash and Cash Equivalents
  232.1000   331.1000   242.8000   158.5000   219
Current Assets
  1,418.9000   1,658.3000   1,460.3000   1,769.8000   2,356.6000
Total Assets
  16,938.2000   18,815.1000   15,875.7000   15,208.2000   19,560

 

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
  -   -   833.8000   1,402.3000   1,448.8000
Long-term debt
  5,632.4000   7,440.2000   7,387.1000   6,434.4000   10,702.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  9,467.4000   10,372.2000   9,972.5000   10,029.5000   14,577.8000
Share Capital
  .2000   .2000   .2000   .2000   .2000
Total Equity
  7,470.8000   8,442.9000   5,903.2000   5,178.7000   4,982.2000
Minority Interests
  1,391.4000   3,522.1000   3,249.3000   3,166.9000   2,316.5000
Total liabilities equity
  16,938.2000   18,815.1000   15,875.7000   15,208.2000   19,560

 

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
  10,484   8,671.1000   8,260.3000   16,949.8000   20,929.8000
Depreciation (total)
  815.9000   971.6000   865.1000   870.6000   1,096
Operating Result
  237.5000   192.9000   -1,303.7000   864.8000   1,729
Interest Income
  -185.8000   -337.8000   -391.3000   -387.9000   -446.1000
Income Before Taxes
  65.9000   -46.7000   -1,573.1000   436.9000   1,663.2000
Income Taxes
  -5.5000   87.9000   248.1000   -14.8000   -131.8000
Minority Interests Profit
  58.8000   250.4000   228.9000   350.9000   335.9000
Net Income
  -119.3000   -334   -1,684.8000   -16.1000   896.8000

 

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
  -0.5300   -1.4400   -7.2600   -0.0700   3.9500
Dividend per Share
  3.6400   3.6400   1.2100   0.4000   1.4000

 

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
  1,144   1,389.8000   1,744.5000   2,302.9000   2,380.8000
Cash Flow from Investing Activities
  -3,146.9000   -3,071.9000   -738.1000   -473.2000   -4,149.7000
Cash Flow from Financing
  2,097.8000   1,781.1000   -1,094.7000   -1,914   1,829.4000
Decrease / Increase in Cash
  94.9000   99   -88.3000   -84.3000   60.5000
Employees
  -   -   -   -   -