9/20/2024  9:59:57 PM Chg. -0.30 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
11.74USD -2.49% 641,881
Turnover: 7.46 mill.
-Bid Size: - -Ask Size: - 5.51 bill.USD 0.00% 15.09

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
  1,286   1,929   8,743   9,186   9,070
Intangible Assets
  0.0000   -   188   221   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,050   2,605.9000   11,473   11,322   11,333
Inventories
  181.1000   317.4000   3,828   5,188   5,130
Accounts Receivable
  226.7000   94   1,169   2,154   1,960
Cash and Cash Equivalents
  823.2000   352.6000   112   48   26
Current Assets
  1,479.6000   897.9000   5,298   7,653   7,422
Total Assets
  3,529.6000   3,503.8000   16,771   18,975   18,755

 

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
  186.8000   193.2000   1,575   2,073   2,186
Long-term debt
  2,092.9000   2,113.8000   5,390   5,238   4,249
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  3,105.4000   3,145.9000   14,430   13,201   10,713
Share Capital
  37.7000   37.7000   63   63   66
Total Equity
  424.2000   357.9000   2,341   5,774   8,042
Minority Interests
  0.0000   -   323   284   251
Total liabilities equity
  3,529.6000   3,503.8000   16,771   18,975   18,755

 

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
  2,332.4000   1,989.9000   5,319   20,444   22,989
Depreciation (total)
  89   85.1000   308   897   1,034
Operating Result
  673.2000   429.3000   -142   4,012   1,939
Interest Income
  -118.9000   -101.2000   -238   -337   -276
Income Before Taxes
  564.7000   312.1000   -193   3,803   1,796
Income Taxes
  475.2000   -17.6000   111   -773   -423
Minority Interests Profit
  0.0000   -   -41   -45   -41
Net Income
  1,128.1000   292.8000   -122   2,988   1,335

 

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
  3.8000   1.0600   -0.3200   5.6300   2.5700
Dividend per Share
  0.0500   0.2700   0.0600   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
  478.5000   562.5000   -261   2,785   2,423
Cash Flow from Investing Activities
  -273.1000   -644.4000   -2,042   -1,379   -936
Cash Flow from Financing
  -375.2000   -394.1000   2,059   -1,470   -1,509
Decrease / Increase in Cash
  -155.1000   -470.6000   -241   -64   -22
Employees
  2,926   2,372   25,000   26,000   -