2024-05-13  10:10:00 PM Chg. +0.35 Volume Bid11:24:02 PM Ask11:24:02 PM Market Capitalization Dividend Y. P/E Ratio
55.66USD +0.63% 678,265
Turnover: 27.68 mill.
55.07Bid Size: 100 56.21Ask Size: 100 6.65 bill.USD 1.44% 15.21

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  3,482.1000   3,323.8000   3,171   2,913.6000   2,674.1000
Intangible Assets
  511.6000   448.1000   399.4000   331.7000   273.8000
Long-Term Investments
  8.8000   -   -   -   -
Fixed Assets
  7,290   7,473.8000   6,553.8000   6,269.4000   5,887.8000
Inventories
  711.4000   695.7000   674.7000   868.3000   941.9000
Accounts Receivable
  776.3000   760.4000   770.9000   1,106.5000   924.6000
Cash and Cash Equivalents
  178.8000   220.9000   189.7000   180.5000   194
Current Assets
  1,707.4000   1,714   1,717.1000   2,248.3000   2,156.4000
Total Assets
  8,997.4000   9,187.8000   8,270.9000   8,517.7000   8,044.2000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  636.5000   651.9000   729.2000   847.7000   837.7000
Long-term debt
  3,104.4000   3,338.7000   3,837.5000   2,578.2000   2,571
Liabilities to Banks
  -   -   -   -   -
Provisions
  874.8000   -   -   -   -
Liabilities
  6,165.2000   6,770.3000   6,820.1000   5,865.5000   5,500.6000
Share Capital
  165.3000   157.7000   158   156.8000   132.3000
Total Equity
  2,832.2000   2,417.5000   1,450.8000   2,652.2000   2,543.6000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,997.4000   9,187.8000   8,270.9000   8,517.7000   8,044.2000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  6,946.1000   6,110   5,758   8,910.6000   9,376.2000
Depreciation (total)
  601.4000   597.4000   568.4000   582.5000   598.8000
Operating Result
  676.9000   177.8000   -746.7000   1,850.8000   1,779
Interest Income
  -241.6000   -242.2000   -292.2000   -347.8000   -141.7000
Income Before Taxes
  437.3000   -36.9000   -1,020   1,538.7000   1,676
Income Taxes
  109.4000   -25.6000   -50.1000   242   349.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  327.9000   -11.3000   -969.9000   1,296.7000   1,326.9000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  1.9700   -0.0700   -6.1400   8.1500   9.1600
Dividend per Share
  0.8000   0.8000   0.8000   0.8000   0.8000

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  907.8000   617.3000   418.4000   1,741   1,921.9000
Cash Flow from Investing Activities
  -382.3000   -365.6000   -835.7000   -197.4000   -259.7000
Cash Flow from Financing
  -564.8000   -209.3000   385.6000   -1,552   -1,646.7000
Decrease / Increase in Cash
  -39.6000   42.1000   -31.2000   -9.2000   13.5000
Employees
  6,500   -   -   -   -