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

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  23,466.1630   25,466.8080   25,246.5950   25,907.9490   27,546.4450
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  26,456.2260   29,157.6560   28,153.4400   28,658.0840   30,571.3550
Inventories
  153.5730   162.1070   118.7030   150.2240   224.0160
Accounts Receivable
  324.5070   305.8210   284.1490   408.0670   531.0660
Cash and Cash Equivalents
  287.8520   243.7380   3,700   2,700   1,900
Current Assets
  1,242.0440   1,162.6280   4,311.7470   3,600.2710   3,205.0060
Total Assets
  27,698.2700   30,320.2840   32,465.1870   32,258.3550   33,776.3610

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  488.2120   563.7060   353.4220   545.9780   646.7270
Long-term debt
  8,355.3700   8,414.1100   17,957.9560   18,847.2090   21,303.4800
Liabilities to Banks
  74.6000   70.1000   252.7000   252   -
Provisions
  -   -   -   -   -
Liabilities
  16,592.8090   18,156.4380   23,704.5180   27,172.7990   30,907.5490
Share Capital
  2.3580   2.3650   2.6520   2.8270   2.8320
Total Equity
  11,105.4610   12,163.8460   8,760.6690   5,085.5560   2,868.8120
Minority Interests
  542.0200   569.9810   0.0000   0.0000   0.0000
Total liabilities equity
  27,698.2700   30,320.2840   32,465.1870   32,258.3550   33,776.3610

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  9,493.8490   10,950.6610   2,208.8050   1,532.1330   8,840.5400
Depreciation (total)
  1,033.6970   1,245.9420   1,279.2540   1,292.8780   1,406.6890
Operating Result
  1,894.8010   2,082.7010   -4,601.5570   -3,870.3340   -763.9760
Interest Income
  300.8720   381.5680   823.2020   1,274.9800   1,328.3050
Income Before Taxes
  -   -   -   -   -
Income Taxes
  -   -   -   -   -
Minority Interests Profit
  4.7500   28.7130   22.3320   0.0000   0.0000
Net Income
  1,811.0420   1,878.8870   -5,797.4620   -5,260.4990   -2,155.9620

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  8.6000   8.9700   -27.0500   -20.8900   -8.4500
Dividend per Share
  2.6000   2.9600   0.7800   0.0000   0.0000

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  3,479.1390   3,716.3660   -3,731.6530   -1,877.8150   481.8570
Cash Flow from Investing Activities
  -4,489.1580   -3,091.4060   -2,178.5660   -2,144.7390   -2,987.7660
Cash Flow from Financing
  1,198.0730   -670.3710   9,349.7880   3,040.5770   1,740.9730
Decrease / Increase in Cash
  167.7400   -44.1140   3,440.7360   -982.7040   -766.7650
Employees
  77,000   85,400   81,000   80,500   -