24/09/2024  22:10:00 Chg. +0.43 Volume Bid22:44:57 Ask22:44:57 Market Capitalization Dividend Y. P/E Ratio
27.26USD +1.60% 483,716
Turnover: 11.34 mill.
26.20Bid Size: 200 27.99Ask Size: 300 12.82 bill.USD 4.97% -

Assets

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Property and Equipment
  30,714   44,590   49,432   54,283   64,005
Intangible Assets
  0.0000   232   218   209   -
Long-Term Investments
  165   -   -   -   2,546
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  0.0000   928   1,683   1,860   1,517
Cash and Cash Equivalents
  115   431   764   998   1,141
Current Assets
  1,474   1,742   2,861   4,183   4,610
Total Assets
  35,691   49,722   55,867   64,111   76,128

 

Liabilities

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Accounts Payable
  0.0000   625   779   1,086   1,539
Long-term debt
  39   17,053   19,711   22,574   25,472
Liabilities to Banks
  178   -   -   -   -
Provisions
  4,537   6,531   6,988   7,190   8,484
Liabilities
  17,560   27,955   31,871   37,825   46,149
Share Capital
  597   -   -   -   -
Total Equity
  18,131   21,767   23,996   26,286   4,723
Minority Interests
  12,057   -   -   -   25,256
Total liabilities equity
  35,691   49,722   55,867   64,111   76,128

 

Income Statement

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Revenues
  2,980   3,810   4,096   4,711   5,038
Depreciation (total)
  -   1,367   1,501   1,583   1,852
Operating Result
  1,006   -   -   -   -
Interest Income
  -   -   -   -   -
Income Before Taxes
  324   -   -   -   -
Income Taxes
  65   -147   14   2   48
Minority Interests Profit
  0.0000   -   -   -   -666
Net Income
  273   -45   -66   138   -50

 

Per Share

2019
IFRS
in USD
2020
IFRS
in USD
2021
IFRS
in USD
2022
IFRS
in USD
2023
IFRS
in USD
Earnings per Share
  -0.2600   -0.6100   -0.6900   -0.6000   -0.3200
Dividend per Share
  1.7200   1.2000   1.2800   1.3600   1.3500

 

Cash Flow

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Cash Flow from Operating Activities
  1,212   1,296   734   1,711   1,865
Cash Flow from Investing Activities
  -251   -382   -2,544   -5,066   -4,356
Cash Flow from Financing
  -1,010   -792   2,143   3,489   2,596
Decrease / Increase in Cash
  -53   -   -   -   -
Employees
  2,600   -   -   -   -