2024-05-15  10:10:00 PM Chg. -0.35 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
91.09USD -0.38% 641,737
Turnover: 39.45 mill.
85.27Bid Size: 100 100.23Ask Size: 100 12.4 bill.USD 0.79% 227.73

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
  559.4000   381.7000   398.9000   428.2000   382.6000
Intangible Assets
  233   76.9000   54.9000   35.6000   17.8000
Long-Term Investments
  405.2250   229.3120   328.9060   354.9830   139.2360
Fixed Assets
  6,926.9460   5,468.5850   5,560.4110   5,316.5050   5,063.8870
Inventories
  -   -   -   -   -
Accounts Receivable
  3,517.0720   2,865.8880   2,619.4910   2,317.8000   2,544.5000
Cash and Cash Equivalents
  1,080.3540   1,708.3320   1,229.1960   1,172.2090   1,260.2060
Current Assets
  7,534.6450   7,530.3660   6,173.5430   5,822.8100   6,169.5110
Total Assets
  14,461.5910   12,998.9510   11,733.9540   11,139.3150   11,233.3980

 

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
  2,954.7190   2,352.1440   2,090.4790   2,027.3140   2,190.7550
Long-term debt
  3,285.8000   2,041.1000   2,157.7000   2,156.7000   2,113.4000
Liabilities to Banks
  3,265.8000   2,041.3000   -   -   -
Provisions
  4.5000   3.5000   -   -   -
Liabilities
  10,562.2410   9,585.4070   8,904.3770   8,533.9360   8,849.6870
Share Capital
  1.5750   1.5700   1.4320   1.3890   1.3620
Total Equity
  3,899.3500   3,413.5440   2,829.5770   2,605.3790   2,383.7110
Minority Interests
  208.7740   120.9860   117.1070   128.7250   171.3790
Total liabilities equity
  14,461.5910   12,998.9510   11,733.9540   11,139.3150   11,233.3980

 

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
  20,173.3000   13,240   13,340.8520   13,148.1820   14,378.4610
Depreciation (total)
  261.1850   237.3760   176.4000   170.8860   175.7250
Operating Result
  25.0850   381.4610   629.5530   646.8040   324.1340
Interest Income
  -225.9940   -159.9140   -238.3520   -110.2740   -159.3420
Income Before Taxes
  -184.1200   232.6030   408.8040   550.6820   213.4000
Income Taxes
  -.1000   45.8000   89   136.1000   56.1000
Minority Interests Profit
  -77.0600   -32.6290   -29.7950   -24.0910   -44.8090
Net Income
  -261.0500   -186.3700   173.1850   310.6110   55.3320

 

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
  -1.6600   -1.1700   1.1800   2.2100   0.4000
Dividend per Share
  -   -   -   0.6000   0.7200

 

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
  777.6160   329.6220   704.6700   713.6360   695.9800
Cash Flow from Investing Activities
  -146.7600   2,037.4370   -421.0870   -175.0340   -138.1770
Cash Flow from Financing
  -433.2790   -1,627.9700   -872.5330   -588.3150   -472.9350
Decrease / Increase in Cash
  193.6210   737.8950   -583.4570   -58.0200   85.3800
Employees
  86,000   54,000   -   -   -