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

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  638.6000   1,632.1000   1,680.8000   1,600.6000   1,081.6000
Intangible Assets
  2,050.1000   8,425.2000   8,284.4000   7,422.3000   4,372.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,161.8000   18,966.7000   18,979.2000   14,392.7000   10,233.8000
Inventories
  565.8000   1,052.6000   1,148.9000   1,153.3000   678.2000
Accounts Receivable
  682.9000   1,470.3000   1,536   1,161.2000   440.1000
Cash and Cash Equivalents
  372.4000   535.4000   331.6000   340.4000   308.3000
Current Assets
  1,938.4000   3,581.5000   3,651   3,272.7000   6,495
Total Assets
  7,100.2000   22,548.2000   22,630.2000   17,665.4000   16,728.8000

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  921.4000   1,732.1000   1,928.6000   1,732.7000   1,190.3000
Long-term debt
  4,001   6,928.3000   7,305.4000   7,469.9000   7,892.1000
Liabilities to Banks
  161.8000   209.1000   218.9000   193.8000   188.3000
Provisions
  1,092.5000   2,721.3000   2,686.9000   2,136.2000   1,286.7000
Liabilities
  6,733.1000   13,230.5000   13,775   13,072   13,500
Share Capital
  1.4000   8.1000   8.1000   8.1000   8.3000
Total Equity
  367.1000   9,317.7000   8,855.2000   4,593.4000   3,228.8000
Minority Interests
  6.9000   3   5.5000   6.5000   224.2000
Total liabilities equity
  7,100.2000   22,548.2000   22,630.2000   17,665.4000   16,728.8000

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  4,349.1000   7,650.3000   9,398   8,648.5000   4,717.8000
Depreciation (total)
  232   555.1000   737   736   716.5000
Operating Result
  254.2000   -437.8000   161.2000   -3,471.5000   -1,236.5000
Interest Income
  -81.9000   -218.6000   -265   -275.7000   -242.7000
Income Before Taxes
  138.8000   -658   -152.5000   -3,778.1000   -1,467.6000
Income Taxes
  -40.4000   -259.5000   -24.7000   -8.5000   -377.7000
Minority Interests Profit
  22.3000   23.7000   41   14.6000   4
Net Income
  156.9000   -422.2000   -168.8000   -3,784.2000   -1,013.2000

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  0.4500   -0.6600   -0.2300   -5.0400   -1.3300
Dividend per Share
  0.2500   0.6500   0.5000   0.5000   0.3750

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  501.4000   757.5000   413.7000   639.6000   -50.9000
Cash Flow from Investing Activities
  -1,059.2000   -1,163.6000   -687.6000   -454   -833.4000
Cash Flow from Financing
  592.6000   595.2000   69.3000   -160.3000   877.3000
Decrease / Increase in Cash
  31.1000   198.3000   -208.5000   18.2000   -28.4000
Employees
  10,060   22,000   20,000   19,000   18,260