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

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
  500.2000   638.6000   1,632.1000   1,680.8000   1,600.6000
Intangible Assets
  1,913.6000   2,050.1000   8,425.2000   8,284.4000   7,422.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,162.5000   5,161.8000   18,966.7000   18,979.2000   14,392.7000
Inventories
  557.8000   565.8000   1,052.6000   1,148.9000   1,153.3000
Accounts Receivable
  679.6000   682.9000   1,470.3000   1,536   1,161.2000
Cash and Cash Equivalents
  341.3000   372.4000   535.4000   331.6000   340.4000
Current Assets
  1,856.4000   1,938.4000   3,581.5000   3,651   3,272.7000
Total Assets
  6,018.9000   7,100.2000   22,548.2000   22,630.2000   17,665.4000

 

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
  748.4000   921.4000   1,732.1000   1,928.6000   1,732.7000
Long-term debt
  2,605.9000   4,001   6,928.3000   7,305.4000   7,469.9000
Liabilities to Banks
  28.8000   161.8000   209.1000   218.9000   193.8000
Provisions
  1,079.2000   1,092.5000   2,721.3000   2,686.9000   2,136.2000
Liabilities
  5,034.2000   6,733.1000   13,230.5000   13,775   13,072
Share Capital
  1.3000   1.4000   8.1000   8.1000   8.1000
Total Equity
  984.7000   367.1000   9,317.7000   8,855.2000   4,593.4000
Minority Interests
  14.9000   6.9000   3   5.5000   6.5000
Total liabilities equity
  6,018.9000   7,100.2000   22,548.2000   22,630.2000   17,665.4000

 

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
  4,395.2000   4,349.1000   7,650.3000   9,398   8,648.5000
Depreciation (total)
  230.9000   232   555.1000   737   736
Operating Result
  395.1000   254.2000   -437.8000   161.2000   -3,471.5000
Interest Income
  -73   -81.9000   -218.6000   -265   -275.7000
Income Before Taxes
  233.3000   138.8000   -658   -152.5000   -3,778.1000
Income Taxes
  -26.1000   -40.4000   -259.5000   -24.7000   -8.5000
Minority Interests Profit
  26.9000   22.3000   23.7000   41   14.6000
Net Income
  232.5000   156.9000   -422.2000   -168.8000   -3,784.2000

 

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
  0.6600   0.4500   -0.6600   -0.2300   -5.0400
Dividend per Share
  0.2000   0.2500   0.6500   0.5000   0.5000

 

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
  526.3000   501.4000   757.5000   413.7000   639.6000
Cash Flow from Investing Activities
  -171.2000   -1,059.2000   -1,163.6000   -687.6000   -454
Cash Flow from Financing
  -1,138.2000   592.6000   595.2000   69.3000   -160.3000
Decrease / Increase in Cash
  -896.7000   31.1000   198.3000   -208.5000   18.2000
Employees
  8,100   10,060   22,000   20,000   19,000