2024-04-15  10:00:00 PM Chg. -0.2100 Volume Bid1:32:38 AM Ask1:32:38 AM Market Capitalization Dividend Y. P/E Ratio
55.5900USD -0.38% 1.2 mill.
Turnover: 41.32 mill.
55.1600Bid Size: 100 56.0000Ask Size: 100 7.72 bill.USD 5.04% -

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  255.5680   489.0410   421.1000   422.8000   488.6000
Intangible Assets
  646.3050   1,530.8350   1,172   814.6000   587.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,108.1070   6,971.7400   6,309.7000   6,296.8000   4,217.3000
Inventories
  446.1050   395.6330   552.1000   676.8000   332
Accounts Receivable
  1,410.5970   1,391.7260   1,500.4000   1,132.4000   1,029.3000
Cash and Cash Equivalents
  4,580.3690   1,449.6760   1,019.2000   513.1000   545.4000
Current Assets
  6,747.5210   3,846.6450   3,728.1000   2,999.1000   2,323.6000
Total Assets
  8,855.6280   10,818.3850   10,037.8000   9,295.9000   6,540.9000

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  343.9270   425.5000   580.2000   427.3000   340.6000
Long-term debt
  4,046.4570   4,660.0150   3,824.2000   3,711.2000   2,965.8000
Liabilities to Banks
  .5000   6.6000   .8000   -   -
Provisions
  912.7000   1,538.6000   1,674.8000   -   -
Liabilities
  5,860.0980   7,881.6480   6,974.7000   6,434   5,453.9000
Share Capital
  110.1430   110.1430   110.1000   110.1000   110.1000
Total Equity
  2,995.5300   2,936.7370   3,063.1000   2,861.9000   1,087
Minority Interests
  -   40.0480   37.2000   29.1000   25.1000
Total liabilities equity
  8,855.6280   10,818.3850   10,037.8000   9,295.9000   6,540.9000

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  4,720.2270   5,465.4430   6,420.4000   5,856.7000   5,003.3000
Depreciation (total)
  180.7870   264.9750   280.1000   232.6000   210.7000
Operating Result
  652.0500   501.8140   763.3000   407.7000   -1,538.8000
Interest Income
  -71.7710   -193.7060   -174.3000   -159.2000   -163.3000
Income Before Taxes
  594.2100   322.0620   581.9000   261.5000   -1,709.1000
Income Taxes
  73.7560   96.6210   146.6000   58.5000   -221.3000
Minority Interests Profit
  -   2.9220   6.6000   -.5000   1.5000
Net Income
  520.4540   222.5190   428.7000   203.5000   -1,489.3000

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  4.0700   1.6200   3.1100   1.4700   -10.7300
Dividend per Share
  2.7200   2.7200   2.7200   2.8000   2.8000

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  653.0610   976.3400   817.9000   372.9000   725.6000
Cash Flow from Investing Activities
  -60.9550   -4,500.2310   242   -313   117.6000
Cash Flow from Financing
  2,810.5730   405.9490   -1,459.8000   -553.3000   -818.1000
Decrease / Increase in Cash
  3,397.9980   -3,130.6930   -430.5000   -506.1000   32.3000
Employees
  5,600   6,822   6,640   -   -