2024-12-20  10:10:00 PM Chg. +7.6700 Volume Bid1:58:11 AM Ask1:58:11 AM Market Capitalization Dividend Y. P/E Ratio
238.4300USD +3.32% 6.31 mill.
Turnover: 1.05 bill.
238.9900Bid Size: 200 241.0000Ask Size: 400 64.11 bill.USD 0.00% 35.96

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
  25,466.8080   25,246.5950   25,907.9490   27,546.4450   30,114
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  29,157.6560   28,153.4400   28,658.0840   30,571.3550   33,339
Inventories
  162.1070   118.7030   150.2240   224.0160   248
Accounts Receivable
  305.8210   284.1490   408.0670   531.0660   405
Cash and Cash Equivalents
  243.7380   3,700   2,700   1,900   497
Current Assets
  1,162.6280   4,311.7470   3,600.2710   3,205.0060   1,792
Total Assets
  30,320.2840   32,465.1870   32,258.3550   33,776.3610   35,131

 

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
  563.7060   353.4220   545.9780   646.7270   792
Long-term debt
  8,414.1100   17,957.9560   18,847.2090   21,303.4800   19,732
Liabilities to Banks
  70.1000   252.7000   252   -   -
Provisions
  -   -   -   -   -
Liabilities
  18,156.4380   23,704.5180   27,172.7990   30,907.5490   30,232
Share Capital
  2.3650   2.6520   2.8270   2.8320   3
Total Equity
  12,163.8460   8,760.6690   5,085.5560   2,868.8120   4,899
Minority Interests
  569.9810   0.0000   0.0000   0.0000   175
Total liabilities equity
  30,320.2840   32,465.1870   32,258.3550   33,776.3610   35,131

 

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
  10,950.6610   2,208.8050   1,532.1330   8,840.5400   13,900
Depreciation (total)
  1,245.9420   1,279.2540   1,292.8780   1,406.6890   1,455
Operating Result
  2,082.7010   -4,601.5570   -3,870.3340   -763.9760   2,878
Interest Income
  381.5680   823.2020   1,274.9800   1,328.3050   1,366
Income Before Taxes
  -   -   -   -   -
Income Taxes
  -   -   -   -   -
Minority Interests Profit
  28.7130   22.3320   0.0000   0.0000   7
Net Income
  1,878.8870   -5,797.4620   -5,260.4990   -2,155.9620   1,697

 

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
  8.9700   -27.0500   -20.8900   -8.4500   6.6300
Dividend per Share
  2.9600   0.7800   0.0000   0.0000   0.0000

 

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
  3,716.3660   -3,731.6530   -1,877.8150   481.8570   4,477
Cash Flow from Investing Activities
  -3,091.4060   -2,178.5660   -2,144.7390   -2,987.7660   -3,923
Cash Flow from Financing
  -670.3710   9,349.7880   3,040.5770   1,740.9730   -1,993
Decrease / Increase in Cash
  -44.1140   3,440.7360   -982.7040   -766.7650   -1,438
Employees
  85,400   81,000   80,500   -   -