2024-04-16  5:07:17 PM Chg. -4.35 Volume Bid5:08:09 PM Ask5:08:09 PM Market Capitalization Dividend Y. P/E Ratio
116.11USD -3.61% 29,496
Turnover: 3.45 mill.
109.30Bid Size: 113 140.00Ask Size: 167 13.7 bill.USD 1.37% 8.70

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
  2,493.3100   3,021.0840   4,909.4730   5,354.6250   5,909.6160
Intangible Assets
  421.5030   386.1430   354.6220   349.1050   308.9470
Long-Term Investments
  534.0640   528.7220   579.8130   656.2440   897.7080
Fixed Assets
  5,273.2090   5,583.2530   7,635.7540   8,244.7620   8,966.1370
Inventories
  592.7810   700.5400   768.9840   750.2370   812.9200
Accounts Receivable
  534.3260   605.7120   612.6510   530.8380   556.9220
Cash and Cash Equivalents
  1,137.3030   555.3200   613.1100   746.7240   439.2720
Current Assets
  2,477.5630   1,998.4210   2,225.1090   2,206.1840   2,007.9810
Total Assets
  7,750.7720   7,581.6740   9,860.8630   10,450.9460   10,974.1180

 

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
  418.5370   522.5160   574.1380   483.2210   647.9860
Long-term debt
  1,415.3600   1,397.9160   2,862.9210   2,767.3810   2,004.3190
Liabilities to Banks
  -   -   -   -   -
Provisions
  425.3000   443.9000   430.4000   427.2000   381
Liabilities
  3,933.0760   3,822.5660   5,767.2830   5,982.3520   5,168.5110
Share Capital
  1.1050   1.0560   1.0610   1.0690   1.1700
Total Equity
  3,817.6960   3,759.1080   4,093.5800   4,468.5940   5,805.6070
Minority Interests
  143.1470   173.7870   161.3300   200.3670   180.3410
Total liabilities equity
  7,750.7720   7,581.6740   9,860.8630   10,450.9460   10,974.1180

 

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
  3,071.9760   3,374.9500   3,589.4270   3,128.9090   3,327.9570
Depreciation (total)
  -   -   -   -   -
Operating Result
  587.7490   911.5400   666.1230   505.8120   798.4340
Interest Income
  -115.3500   -52.4050   -57.6950   -73.1160   -61.4760
Income Before Taxes
  446.7980   794.7010   562.9500   373.5190   133.6180
Income Taxes
  431.8170   144.8260   88.1610   54.4250   29.4460
Minority Interests Profit
  -44.6180   -45.5770   -71.1290   -70.8510   -76.2700
Net Income
  54.8500   693.5620   533.2280   375.7640   123.6720

 

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
  0.4900   6.4000   5.0300   3.5300   1.0700
Dividend per Share
  1.2800   1.3400   1.4700   1.5400   1.5600

 

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
  303.9790   546.1650   719.3740   798.9140   344.2570
Cash Flow from Investing Activities
  -357.8030   -303.6950   -1,663.6250   -863.5730   -666.5900
Cash Flow from Financing
  -1,086.8680   -786.5260   1,042.6870   177.2610   50.2120
Decrease / Increase in Cash
  -1,132.4530   -581.9830   57.7900   133.6140   -307.4520
Employees
  5,400   5,900   6,000   5,900   6,000