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

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  9,691   10,430   12,928.4000   14,548.5000   12,173.6000
Intangible Assets
  1,654   2,165.8000   1,983.2000   1,735   1,382.4000
Long-Term Investments
  240.8000   221.6000   490.5000   738.7000   714
Fixed Assets
  11,864.4000   13,118.7000   15,519.3000   17,156.8000   14,415.4000
Inventories
  137.7000   204.5000   164.7000   161.5000   181.5000
Accounts Receivable
  674.6000   827.6000   865.5000   855   862.8000
Cash and Cash Equivalents
  73.5000   137.2000   232.1000   331.1000   242.8000
Current Assets
  1,006.8000   1,269.9000   1,418.9000   1,658.3000   1,460.3000
Total Assets
  12,871.2000   14,388.6000   16,938.2000   18,815.1000   15,875.7000

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   833.8000
Long-term debt
  4,606   4,703   5,632.4000   7,440.2000   7,387.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  7,146.8000   7,632.6000   9,467.4000   10,372.2000   9,972.5000
Share Capital
  .2000   .2000   .2000   .2000   .2000
Total Equity
  5,724.4000   6,756   7,470.8000   8,442.9000   5,903.2000
Minority Interests
  475.8000   595.7000   1,391.4000   3,522.1000   3,249.3000
Total liabilities equity
  12,871.2000   14,388.6000   16,938.2000   18,815.1000   15,875.7000

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  6,690.9000   8,814.9000   10,484   8,671.1000   8,260.3000
Depreciation (total)
  757.7000   809.5000   815.9000   971.6000   865.1000
Operating Result
  55.8000   -122.4000   237.5000   192.9000   -1,303.7000
Interest Income
  -254.2000   -233.7000   -185.8000   -337.8000   -391.3000
Income Before Taxes
  -259.7000   -292.9000   65.9000   -46.7000   -1,573.1000
Income Taxes
  100.6000   397.1000   -5.5000   87.9000   248.1000
Minority Interests Profit
  28.2000   50.2000   58.8000   250.4000   228.9000
Net Income
  -278.1000   -63.4000   -119.3000   -334   -1,684.8000

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  -1.8000   -0.3100   -0.5300   -1.4400   -7.2600
Dividend per Share
  3.6400   3.6400   3.6400   3.6400   1.2100

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  837.4000   939.5000   1,144   1,389.8000   1,744.5000
Cash Flow from Investing Activities
  -558.6000   -1,892.7000   -3,146.9000   -3,071.9000   -738.1000
Cash Flow from Financing
  -345.5000   1,016.9000   2,097.8000   1,781.1000   -1,094.7000
Decrease / Increase in Cash
  -66.7000   63.7000   94.9000   99   -88.3000
Employees
  -   -   -   -   -