2024-11-08  10:00:00 PM Chg. +0.1700 Volume Bid1:55:07 AM Ask1:55:07 AM Market Capitalization Dividend Y. P/E Ratio
19.5500USD +0.88% 2.47 mill.
Turnover: 39.77 mill.
19.6000Bid Size: 100 20.0000Ask Size: 500 6.59 bill.USD - 32.05

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
  785.2850   657.5950   550.1390   473.7940   455.9660
Intangible Assets
  639.2030   587.5000   -   -   476.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,126.9150   2,891.0250   3,077.2520   3,038.1990   3,519.3650
Inventories
  600.7040   542.8890   495.5040   514.6730   777.1840
Accounts Receivable
  1,128.6100   970.0830   936.3590   1,033.9660   1,072.6840
Cash and Cash Equivalents
  1,079.2210   594.4810   630.0280   762.1810   731.3620
Current Assets
  3,111.5880   2,352.4400   2,247.9740   2,482.8900   2,874.5290
Total Assets
  6,238.5030   5,243.4650   5,325.2260   5,521.0890   6,393.8940

 

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
  572.1660   537.9650   459.3570   495.3630   579.1520
Long-term debt
  2,873.1190   2,851.7230   2,846.7510   2,854.6640   2,570.9920
Liabilities to Banks
  0.0000   4.2000   0.0000   1   0.0000
Provisions
  801.6000   710.4000   817.5000   859   1,019.1000
Liabilities
  4,981.0480   4,574   4,833.5120   4,924.7460   4,825.0450
Share Capital
  441.3690   441.3690   441.3690   441.3690   441.3690
Total Equity
  1,257.4550   669.4650   491.7140   596.3430   1,568.8490
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,238.5030   5,243.4650   5,325.2260   5,521.0890   6,393.8940

 

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
  4,881.9510   4,510.8520   4,504.5710   4,583.6600   5,457.7410
Depreciation (total)
  -   -   -   -   -
Operating Result
  -342.8230   -236.5070   39.2400   380.8850   729.5620
Interest Income
  97.4370   175.4230   194.8780   194.3870   250.4340
Income Before Taxes
  -504.9870   -419.2610   -158.2880   183.8060   470.7640
Income Taxes
  548.8490   111.7320   55.2240   68.6490   -420.3810
Minority Interests Profit
  -   -   -   -   -
Net Income
  -1,053.8360   -530.9930   -213.5120   126.6280   902.9870

 

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
  -3.0700   -1.5400   -0.6200   0.3600   2.5800
Dividend per Share
  0.9100   -   -   -   -

 

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
  -27.6140   -27.3170   180.9770   288.5020   485.4630
Cash Flow from Investing Activities
  -235.6630   -160.7580   -114.1760   -134.9100   -105.0970
Cash Flow from Financing
  458.4500   -285.1570   -33.1380   -5.8420   -402.0740
Decrease / Increase in Cash
  209.6900   -484.7400   35.5470   132.1530   -30.8190
Employees
  28,000   27,000   24,000   32,100   36,300