-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - -USD - -

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  1,345   1,241   1,326   1,370   1,309
Intangible Assets
  57   53   40   30   25
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,070   1,894   1,975   2,094   1,965
Inventories
  1,135   944   857   1,110   911
Accounts Receivable
  429   276   391   456   338
Cash and Cash Equivalents
  912   804   706   1,320   1,370
Current Assets
  4,622   3,759   4,160   5,136   4,952
Total Assets
  6,692   5,653   6,135   7,230   6,917

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  1,301   1,113   1,292   1,606   1,341
Long-term debt
  4,188   3,997   3,889   4,521   4,317
Liabilities to Banks
  -   -   -   -   -
Provisions
  14   -   -   -   -
Liabilities
  11,852   10,946   10,709   11,156   10,640
Share Capital
  9   9   10   10   10
Total Equity
  -5,160   -5,293   -4,574   -3,926   -3,723
Minority Interests
  7   5   4   5   3
Total liabilities equity
  6,692   5,653   6,135   7,230   6,917

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  10,140   8,111   8,570   10,250   11,251
Depreciation (total)
  281   225   223   211   193
Operating Result
  -   -   -   -   -
Interest Income
  -307   -327   -351   -327   -312
Income Before Taxes
  -103   -32   64   420   262
Income Taxes
  -51   -33   -10   52   19
Minority Interests Profit
  33   32   25   0.0000   22
Net Income
  -184   -97   30   340   221

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  -2.2500   -1.1900   0.3200   3.4400   2.2300
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  46   267   109   269   450
Cash Flow from Investing Activities
  316   -67   -542   -59   -68
Cash Flow from Financing
  98   -353   338   414   -258
Decrease / Increase in Cash
  415   -108   -98   614   112
Employees
  14,400   12,400   12,300   14,000   13,300