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

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
  3,575.8000   3,482.1000   3,323.8000   3,171   2,913.6000
Intangible Assets
  578.5000   511.6000   448.1000   399.4000   331.7000
Long-Term Investments
  28.5000   8.8000   -   -   -
Fixed Assets
  7,519.1000   7,290   7,473.8000   6,553.8000   6,269.4000
Inventories
  682.6000   711.4000   695.7000   674.7000   868.3000
Accounts Receivable
  733.2000   776.3000   760.4000   770.9000   1,106.5000
Cash and Cash Equivalents
  218.4000   178.8000   220.9000   189.7000   180.5000
Current Assets
  1,699.2000   1,707.4000   1,714   1,717.1000   2,248.3000
Total Assets
  9,218.3000   8,997.4000   9,187.8000   8,270.9000   8,517.7000

 

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
  669.8000   636.5000   651.9000   729.2000   847.7000
Long-term debt
  3,611.3000   3,104.4000   3,338.7000   3,837.5000   2,578.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  795   874.8000   -   -   -
Liabilities
  6,464.6000   6,165.2000   6,770.3000   6,820.1000   5,865.5000
Share Capital
  167.1000   165.3000   157.7000   158   156.8000
Total Equity
  2,753.7000   2,832.2000   2,417.5000   1,450.8000   2,652.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  9,218.3000   8,997.4000   9,187.8000   8,270.9000   8,517.7000

 

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
  6,268.4000   6,946.1000   6,110   5,758   8,910.6000
Depreciation (total)
  558.9000   601.4000   597.4000   568.4000   582.5000
Operating Result
  331   676.9000   177.8000   -746.7000   1,850.8000
Interest Income
  -215.6000   -241.6000   -242.2000   -292.2000   -347.8000
Income Before Taxes
  117.2000   437.3000   -36.9000   -1,020   1,538.7000
Income Taxes
  -432.3000   109.4000   -25.6000   -50.1000   242
Minority Interests Profit
  -   -   -   -   -
Net Income
  549.5000   327.9000   -11.3000   -969.9000   1,296.7000

 

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
  3.3100   1.9700   -0.0700   -6.1400   8.1500
Dividend per Share
  0.8000   0.8000   0.8000   0.8000   0.8000

 

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
  648.8000   907.8000   617.3000   418.4000   1,741
Cash Flow from Investing Activities
  -498.5000   -382.3000   -365.6000   -835.7000   -197.4000
Cash Flow from Financing
  -116.8000   -564.8000   -209.3000   385.6000   -1,552
Decrease / Increase in Cash
  33.9000   -39.6000   42.1000   -31.2000   -9.2000
Employees
  6,400   6,500   -   -   -