2024-04-15  9:59:58 PM Chg. -0.48 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
127.20USD -0.38% 140,786
Turnover: 18.05 mill.
-Bid Size: - -Ask Size: - 32.64 bill.USD 0.00% 19.18

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
  19,735.1800   23,466.1630   25,466.8080   25,246.5950   25,907.9490
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  21,453.2890   26,456.2260   29,157.6560   28,153.4400   28,658.0840
Inventories
  111.3930   153.5730   162.1070   118.7030   150.2240
Accounts Receivable
  318.6410   324.5070   305.8210   284.1490   408.0670
Cash and Cash Equivalents
  120.1120   287.8520   243.7380   3,700   2,700
Current Assets
  843.0280   1,242.0440   1,162.6280   4,311.7470   3,600.2710
Total Assets
  22,296.3170   27,698.2700   30,320.2840   32,465.1870   32,258.3550

 

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
  360.1130   488.2120   563.7060   353.4220   545.9780
Long-term debt
  6,350.9370   8,355.3700   8,414.1100   17,957.9560   18,847.2090
Liabilities to Banks
  47.5000   74.6000   70.1000   252.7000   252
Provisions
  -   -   -   -   -
Liabilities
  11,594.0140   16,592.8090   18,156.4380   23,704.5180   27,172.7990
Share Capital
  2.3520   2.3580   2.3650   2.6520   2.8270
Total Equity
  10,702.3030   11,105.4610   12,163.8460   8,760.6690   5,085.5560
Minority Interests
  -   542.0200   569.9810   0.0000   0.0000
Total liabilities equity
  22,296.3170   27,698.2700   30,320.2840   32,465.1870   32,258.3550

 

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
  8,777.8450   9,493.8490   10,950.6610   2,208.8050   1,532.1330
Depreciation (total)
  951.1940   1,033.6970   1,245.9420   1,279.2540   1,292.8780
Operating Result
  1,744.0560   1,894.8010   2,082.7010   -4,601.5570   -3,870.3340
Interest Income
  269.8810   300.8720   381.5680   823.2020   1,274.9800
Income Before Taxes
  -   -   -   -   -
Income Taxes
  -   -   -   -   -
Minority Interests Profit
  -   4.7500   28.7130   22.3320   0.0000
Net Income
  1,625.1330   1,811.0420   1,878.8870   -5,797.4620   -5,260.4990

 

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
  7.5700   8.6000   8.9700   -27.0500   -20.8900
Dividend per Share
  2.1600   2.6000   2.9600   0.7800   0.0000

 

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
  2,874.5660   3,479.1390   3,716.3660   -3,731.6530   -1,877.8150
Cash Flow from Investing Activities
  -213.5920   -4,489.1580   -3,091.4060   -2,178.5660   -2,144.7390
Cash Flow from Financing
  -2,675.7960   1,198.0730   -670.3710   9,349.7880   3,040.5770
Decrease / Increase in Cash
  -12.4910   167.7400   -44.1140   3,440.7360   -982.7040
Employees
  66,000   77,000   85,400   81,000   80,500