9/20/2024  9:59:57 PM Chg. -0.30 Volume Bid9:59:59 PM Ask- Market Capitalization Dividend Y. P/E Ratio
11.74USD -2.49% 641,881
Turnover: 7.46 mill.
11.30Bid Size: 1,000 -Ask Size: - 5.51 bill.USD 0.00% 15.09

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
  1,051   1,286   1,929   8,743   9,186
Intangible Assets
  78.8000   0.0000   -   188   221
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,408.8000   2,050   2,605.9000   11,473   11,322
Inventories
  277.3000   181.1000   317.4000   3,828   5,188
Accounts Receivable
  140.6000   226.7000   94   1,169   2,154
Cash and Cash Equivalents
  1,007.7000   823.2000   352.6000   112   48
Current Assets
  1,544.6000   1,479.6000   897.9000   5,298   7,653
Total Assets
  2,953.4000   3,529.6000   3,503.8000   16,771   18,975

 

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
  127.7000   186.8000   193.2000   1,575   2,073
Long-term debt
  2,304.2000   2,092.9000   2,113.8000   5,390   5,238
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  3,397.5000   3,105.4000   3,145.9000   14,430   13,201
Share Capital
  37.7000   37.7000   37.7000   63   63
Total Equity
  -444.1000   424.2000   357.9000   2,341   5,774
Minority Interests
  .2000   0.0000   -   323   284
Total liabilities equity
  2,953.4000   3,529.6000   3,503.8000   16,771   18,975

 

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
  2,330.2000   2,332.4000   1,989.9000   5,319   20,444
Depreciation (total)
  87.7000   89   85.1000   308   897
Operating Result
  423.6000   673.2000   429.3000   -142   4,012
Interest Income
  -132   -118.9000   -101.2000   -238   -337
Income Before Taxes
  129.4000   564.7000   312.1000   -193   3,803
Income Taxes
  252.4000   475.2000   -17.6000   111   -773
Minority Interests Profit
  3.9000   0.0000   -   -41   -45
Net Income
  367   1,128.1000   292.8000   -122   2,988

 

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
  1.2800   3.8000   1.0600   -0.3200   5.6300
Dividend per Share
  -   0.0500   0.2700   0.0600   0.0000

 

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
  338.1000   478.5000   562.5000   -261   2,785
Cash Flow from Investing Activities
  -156   -273.1000   -644.4000   -2,042   -1,379
Cash Flow from Financing
  498.9000   -375.2000   -394.1000   2,059   -1,470
Decrease / Increase in Cash
  684.3000   -155.1000   -470.6000   -241   -64
Employees
  2,938   2,926   2,372   25,000   26,000