2024-05-31  10:00:00 PM Chg. +0.7000 Volume Bid1:16:57 AM Ask1:16:57 AM Market Capitalization Dividend Y. P/E Ratio
19.2000USD +3.78% 1.88 mill.
Turnover: 28.46 mill.
18.0000Bid Size: 200 19.4000Ask Size: 100 5.21 bill.USD - -

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  2,528.7380   2,390.3130   2,338.2850   7,904.9570   9,561.8340
Intangible Assets
  29.5070   478.7620   13.9840   11.1330   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,318.0840   4,165.2660   4,118.3070   4,073.6220   52,217.0800
Inventories
  -   -   -   625.9790   665.1690
Accounts Receivable
  196.6290   183.9890   182.0630   11.8260   1,122.1390
Cash and Cash Equivalents
  1,519.4310   896.0050   535.8940   2,497.5360   1,821.3760
Current Assets
  2,836.2140   2,908.0860   1,926.8970   6,757.7130   4,891.8140
Total Assets
  7,154.2980   7,073.3520   6,045.2040   58,748.2810   57,108.8940

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  124.0800   122.3660   109.3380   10.2354   774.0110
Long-term debt
  2,389.7330   1,495.2560   1,495.9940   21,343.5610   19,717.2660
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  3,408.7450   3,466.1020   2,631.1240   37,162.4480   37,158.9840
Share Capital
  .0570   .0570   .0580   .1380   .1400
Total Equity
  3,745.5530   3,607.2500   3,414.0800   21,585.8330   19,949.9100
Minority Interests
  75.7480   64.9160   60.2530   562.5510   69.7330
Total liabilities equity
  7,154.2980   7,073.3520   6,045.2040   58,748.2810   57,108.8940

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  1,886.0810   1,887.9070   19,818.6780   18,634.2460   17,015.5980
Depreciation (total)
  490.7650   525.0110   1,213.9460   117.4895   1,597.9230
Operating Result
  73.0770   112.4730   3,422.4040   2,232.8380   -277.9090
Interest Income
  -251.0160   -147.9270   33.9030   93.2400   207.3740
Income Before Taxes
  -93.1650   -27.8350   3,349.8720   3,335.3020   -1,932
Income Taxes
  -20.4880   -24.0690   828.4370   798.4100   296.8600
Minority Interests Profit
  -11.3350   11.7540   35.1500   59.1720   67.2330
Net Income
  -62.9170   -40.1500   2,486.2850   2,477.7200   -1,702.0570

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  -0.6500   -0.4100   0.8100   9.1700   -6.2800
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  656.3220   534.3880   4,655.3730   3,621.1900   2,432.6470
Cash Flow from Investing Activities
  821.9580   -1,142.4550   -4,246.7230   -9,059.5750   -2,808.7320
Cash Flow from Financing
  -885.3110   -15.6200   3,515.0040   -274.4490   -277.1210
Decrease / Increase in Cash
  592.3940   -625.0770   3,919.9050   -5,715.1400   -650.2020
Employees
  -   -   -   -   -