2024-05-14  10:10:00 PM Chg. -0.22 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
10.95USD -1.97% 4.4 mill.
Turnover: 37.27 mill.
10.82Bid Size: 100 11.13Ask Size: 100 9.5 bill.USD 0.00% 18.88

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
  1,632.1000   1,680.8000   1,600.6000   1,081.6000   918.1000
Intangible Assets
  8,425.2000   8,284.4000   7,422.3000   4,372.1000   4,463
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  18,966.7000   18,979.2000   14,392.7000   10,233.8000   11,908.3000
Inventories
  1,052.6000   1,148.9000   1,153.3000   678.2000   650.8000
Accounts Receivable
  1,470.3000   1,536   1,161.2000   440.1000   348
Cash and Cash Equivalents
  535.4000   331.6000   340.4000   308.3000   253.5000
Current Assets
  3,581.5000   3,651   3,272.7000   6,495   1,783.1000
Total Assets
  22,548.2000   22,630.2000   17,665.4000   16,728.8000   13,691.4000

 

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
  1,732.1000   1,928.6000   1,732.7000   1,190.3000   1,166.1000
Long-term debt
  6,928.3000   7,305.4000   7,469.9000   7,892.1000   5,401
Liabilities to Banks
  209.1000   218.9000   193.8000   188.3000   24.2000
Provisions
  2,721.3000   2,686.9000   2,136.2000   1,286.7000   1,770.9000
Liabilities
  13,230.5000   13,775   13,072   13,500   10,629.2000
Share Capital
  8.1000   8.1000   8.1000   8.3000   8.3000
Total Equity
  9,317.7000   8,855.2000   4,593.4000   3,228.8000   3,062.2000
Minority Interests
  3   5.5000   6.5000   224.2000   201.5000
Total liabilities equity
  22,548.2000   22,630.2000   17,665.4000   16,728.8000   13,691.4000

 

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
  7,650.3000   9,398   8,648.5000   4,717.8000   4,629.9000
Depreciation (total)
  555.1000   737   736   716.5000   585.3000
Operating Result
  -437.8000   161.2000   -3,471.5000   -1,236.5000   -48.6000
Interest Income
  -218.6000   -265   -275.7000   -242.7000   -235.1000
Income Before Taxes
  -658   -152.5000   -3,778.1000   -1,467.6000   -239.8000
Income Taxes
  -259.5000   -24.7000   -8.5000   -377.7000   -172
Minority Interests Profit
  23.7000   41   14.6000   4   -3.8000
Net Income
  -422.2000   -168.8000   -3,784.2000   -1,013.2000   -303.6000

 

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
  -0.6600   -0.2300   -5.0400   -1.3300   -0.4000
Dividend per Share
  0.6500   0.5000   0.5000   0.3750   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
  757.5000   413.7000   639.6000   -50.9000   318.7000
Cash Flow from Investing Activities
  -1,163.6000   -687.6000   -454   -833.4000   2,441.9000
Cash Flow from Financing
  595.2000   69.3000   -160.3000   877.3000   -2,795.1000
Decrease / Increase in Cash
  198.3000   -208.5000   18.2000   -28.4000   -41.6000
Employees
  22,000   20,000   19,000   18,260   11,430