2024-12-30  5:38:37 PM Chg. +0.2300 Volume Bid2024-12-30 Ask2024-12-30 Market Capitalization Dividend Y. P/E Ratio
232.9400USD +0.10% 446,760
Turnover: 61.89 mill.
232.7800Bid Size: 700 233.1000Ask Size: 300 62.65 bill.USD 0.00% 35.14

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  20,161.4270   19,735.1800   23,466.1630   25,466.8080   25,246.5950
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  21,562.0190   21,453.2890   26,456.2260   29,157.6560   28,153.4400
Inventories
  114.0870   111.3930   153.5730   162.1070   118.7030
Accounts Receivable
  291.8990   318.6410   324.5070   305.8210   284.1490
Cash and Cash Equivalents
  132.6030   120.1120   287.8520   243.7380   3,700
Current Assets
  748.3050   843.0280   1,242.0440   1,162.6280   4,311.7470
Total Assets
  22,310.3240   22,296.3170   27,698.2700   30,320.2840   32,465.1870

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  305.3130   360.1130   488.2120   563.7060   353.4220
Long-term debt
  8,101.7010   6,350.9370   8,355.3700   8,414.1100   17,957.9560
Liabilities to Banks
  146.6000   47.5000   74.6000   70.1000   252.7000
Provisions
  -   -   -   -   -
Liabilities
  13,188.9120   11,594.0140   16,592.8090   18,156.4380   23,704.5180
Share Capital
  2.3460   2.3520   2.3580   2.3650   2.6520
Total Equity
  9,121.4120   10,702.3030   11,105.4610   12,163.8460   8,760.6690
Minority Interests
  -   -   542.0200   569.9810   0.0000
Total liabilities equity
  22,310.3240   22,296.3170   27,698.2700   30,320.2840   32,465.1870

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  8,496.4010   8,777.8450   9,493.8490   10,950.6610   2,208.8050
Depreciation (total)
  894.9150   951.1940   1,033.6970   1,245.9420   1,279.2540
Operating Result
  1,477.2050   1,744.0560   1,894.8010   2,082.7010   -4,601.5570
Interest Income
  286.5140   269.8810   300.8720   381.5680   823.2020
Income Before Taxes
  -   -   -   -   -
Income Taxes
  -   -   -   -   -
Minority Interests Profit
  -   -   4.7500   28.7130   22.3320
Net Income
  1,283.3880   1,625.1330   1,811.0420   1,878.8870   -5,797.4620

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  5.9600   7.5700   8.6000   8.9700   -27.0500
Dividend per Share
  1.7100   2.1600   2.6000   2.9600   0.7800

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,516.6900   2,874.5660   3,479.1390   3,716.3660   -3,731.6530
Cash Flow from Investing Activities
  -2,724.8920   -213.5920   -4,489.1580   -3,091.4060   -2,178.5660
Cash Flow from Financing
  243.8090   -2,675.7960   1,198.0730   -670.3710   9,349.7880
Decrease / Increase in Cash
  11.0380   -12.4910   167.7400   -44.1140   3,440.7360
Employees
  66,000   66,000   77,000   85,400   81,000