2024-05-16  9:59:57 PM Chg. +0.08 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
41.64USD +0.19% 66,192
Turnover: 2.77 mill.
-Bid Size: - -Ask Size: - 13.06 bill.USD 0.00% 12.93

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
  19,635.5000   20,729.9000   18,285.9550   14,632.0910   14,435.4930
Intangible Assets
  3,878   3,944.5000   3,826.5040   3,643.7480   3,616.3850
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   29,868.6630   30,544.2750   34,482.9340
Inventories
  102.3000   110.8000   102.8880   88.3230   96.3740
Accounts Receivable
  542.3000   657.2000   612.7170   316.5020   583.9150
Cash and Cash Equivalents
  1,500   1,526.8000   2,329.6040   5,101.6370   4,703.0590
Current Assets
  2,376.4000   2,526.8000   4,007.6930   5,950.6590   6,416.1820
Total Assets
  29,160   30,210.7000   33,876.3560   36,494.9340   40,899.1160

 

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
  255   302.6000   235.4370   142.5230   263.0970
Long-term debt
  -   -   11,168.9040   12,376.6840   11,770.7970
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,295.4000   1,342.5000   2,106.5000   2,153   2,439.4000
Liabilities
  17,469.2000   19,638.6000   21,213.4370   25,315.0260   29,922.3500
Share Capital
  5.6630   5.2750   5.0310   4.9430   4.5380
Total Equity
  11,611.1000   10,469.8000   12,662.9190   11,179.9080   10,976.7660
Minority Interests
  4,034.1000   3,957.5000   4,935.6540   4,675.1820   4,906.1210
Total liabilities equity
  29,160   30,210.7000   33,876.3560   36,494.9340   40,899.1160

 

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
  10,797.5000   11,763.1000   12,899.6720   5,162.0820   9,680.1400
Depreciation (total)
  993.5000   1,178   1,304.6490   1,210.5560   1,150.6100
Operating Result
  1,712.5000   1,469.5000   3,940.2150   -642.4340   2,278.6990
Interest Income
  -668.7000   -769.5000   -847.9320   -676.3800   -799.5930
Income Before Taxes
  960.8000   634   2,846.7250   -1,511.4790   1,461.8040
Income Taxes
  -1,127.4000   50.1000   -632.3450   191.5720   -253.4150
Minority Interests Profit
  -136.1000   -117.1000   -165.2340   287.1830   45.9810
Net Income
  1,952.1000   466.8000   2,049.1460   -1,032.7240   1,254.3700

 

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
  3.3800   0.8200   3.9000   -2.0200   2.4400
Dividend per Share
  0.4400   0.4800   0.5200   0.1575   0.0100

 

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
  2,206.4000   1,722.5000   1,810.4010   -1,493.0430   1,373.4230
Cash Flow from Investing Activities
  -1,580.6000   -2,083   3,519.4340   2,159.3040   1,543.6450
Cash Flow from Financing
  -568.8000   389.2000   -4,529.5940   2,103.4270   -2,814.0950
Decrease / Increase in Cash
  53.4000   26.8000   802.8420   2,772.0330   101.4220
Employees
  51,000   55,000   52,000   52,000   42,000