5/31/2024  4:35:44 PM Chg. -0.05 Volume Bid4:35:46 PM Ask4:35:46 PM Market Capitalization Dividend Y. P/E Ratio
35.04USD -0.14% 21,737
Turnover: 761,694.62
34.93Bid Size: 100 35.08Ask Size: 100 10.85 bill.USD - 43.10

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
  13,235.5530   13,869.9150   9,978.7390   9,646.9380   9,527.0450
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  303.3020   433.6420   1,055.1770   255.0820   232.3990
Fixed Assets
  14,428.4030   14,712.8510   14,274.6840   12,576.7060   13,210.4090
Inventories
  -   -   -   -   -
Accounts Receivable
  34.8960   51.0730   46.4190   28.4570   78.9980
Cash and Cash Equivalents
  28.4410   0.0000   0.0000   0.0000   0.0000
Current Assets
  833.0870   806.6130   922.8850   574.1390   686.1190
Total Assets
  15,261.4900   15,519.4640   15,197.5690   13,150.8450   13,896.5280

 

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
  62.9820   66.2890   14.4980   26.7280   24.8190
Long-term debt
  4,800.0900   5,461.6880   3,758.8680   3,001.5930   2,125.4440
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  6,385.3540   7,031.9870   8,226.8260   7,060.5740   7,830.4360
Share Capital
  3.1640   3.0860   2.9590   2.6860   3.1390
Total Equity
  8,876.1360   8,487.4770   6,970.7430   6,090.2710   6,066.0920
Minority Interests
  726.9550   821.6690   0.0000   322.5660   308.9320
Total liabilities equity
  15,261.4900   15,519.4640   15,197.5690   13,150.8450   13,896.5280

 

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
  3,655.5740   4,139.6260   4,408.6900   3,491.6990   4,619.4320
Depreciation (total)
  824.6100   972.4650   914.8670   861.8700   742.0090
Operating Result
  740.0930   71.9050   -987.0450   -953.4470   23.8600
Interest Income
  -268.7010   -286.7430   -228.1110   -199.8720   -181.8680
Income Before Taxes
  490.0860   -174.5580   -367.2460   -1,657.8930   -228.1860
Income Taxes
  295.0510   128.8570   74.1100   397.4820   74.0770
Minority Interests Profit
  170.0670   351.8160   46.9930   7.4860   32.7900
Net Income
  615.0700   -397.5170   -340.1290   -1,267.8970   -186.8990

 

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
  1.5400   -1.2600   -1.1100   -4.6500   -0.6100
Dividend per Share
  -   -   -   -   -

 

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
  2,006.2910   2,081.9870   1,103.4580   735.6400   1,660.1160
Cash Flow from Investing Activities
  -2,461.6300   -2,350.7240   -1,041.4900   -530.0610   -710.7840
Cash Flow from Financing
  452.1700   240.2960   557.5640   -205.5790   -949.3320
Decrease / Increase in Cash
  -3.1690   0.0000   0.0000   0.0000   0.0000
Employees
  -   -   -   -   -