2024-05-30  9:59:57 PM Chg. +0.85 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
35.09USD +2.48% 275,909
Turnover: 9.64 mill.
-Bid Size: - -Ask Size: - 10.91 bill.USD - 43.35

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
  13,869.9150   9,978.7390   9,646.9380   9,527.0450   9,638.8040
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  433.6420   1,055.1770   255.0820   232.3990   220.4290
Fixed Assets
  14,712.8510   14,274.6840   12,576.7060   13,210.4090   13,330.5140
Inventories
  -   -   -   -   -
Accounts Receivable
  51.0730   46.4190   28.4570   78.9980   35.4880
Cash and Cash Equivalents
  0.0000   0.0000   0.0000   0.0000   0.0000
Current Assets
  806.6130   922.8850   574.1390   686.1190   787.5250
Total Assets
  15,519.4640   15,197.5690   13,150.8450   13,896.5280   14,118.0390

 

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
  66.2890   14.4980   26.7280   24.8190   77.5430
Long-term debt
  5,461.6880   3,758.8680   3,001.5930   2,125.4440   1,183.4760
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  7,031.9870   8,226.8260   7,060.5740   7,830.4360   7,100.8850
Share Capital
  3.0860   2.9590   2.6860   3.1390   2.9740
Total Equity
  8,487.4770   6,970.7430   6,090.2710   6,066.0920   7,017.1540
Minority Interests
  821.6690   0.0000   322.5660   308.9320   262.5960
Total liabilities equity
  15,519.4640   15,197.5690   13,150.8450   13,896.5280   14,118.0390

 

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
  4,139.6260   4,408.6900   3,491.6990   4,619.4320   7,138.4360
Depreciation (total)
  972.4650   914.8670   861.8700   742.0090   680.6000
Operating Result
  71.9050   -987.0450   -953.4470   23.8600   2,573.9050
Interest Income
  -286.7430   -228.1110   -199.8720   -181.8680   -125.3720
Income Before Taxes
  -174.5580   -367.2460   -1,657.8930   -228.1860   2,474.6640
Income Taxes
  128.8570   74.1100   397.4820   74.0770   -448.6920
Minority Interests Profit
  351.8160   46.9930   7.4860   32.7900   127.2010
Net Income
  -397.5170   -340.1290   -1,267.8970   -186.8990   1,898.7710

 

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
  -1.2600   -1.1100   -4.6500   -0.6100   6.1800
Dividend per Share
  -   -   -   -   -

 

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
  2,081.9870   1,103.4580   735.6400   1,660.1160   3,051.3420
Cash Flow from Investing Activities
  -2,350.7240   -1,041.4900   -530.0610   -710.7840   -943.6120
Cash Flow from Financing
  240.2960   557.5640   -205.5790   -949.3320   -2,107.7300
Decrease / Increase in Cash
  0.0000   0.0000   0.0000   0.0000   0.0000
Employees
  -   -   -   -   -