2024-04-26  9:59:59 PM Chg. -1.27 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
80.92USD -1.55% 97,422
Turnover: 7.95 mill.
-Bid Size: - -Ask Size: - 15.27 bill.USD - 90.91

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
  896.7000   948.6820   1,010.8680   1,032.4710   1,035.4610
Intangible Assets
  517.5100   491.8080   456.5800   417.2710   388.6520
Long-Term Investments
  385.7850   235.8640   411.9780   285.4730   507.7930
Fixed Assets
  2,425.9810   2,370.9130   2,747.8960   3,505.8010   3,728.9400
Inventories
  475.7750   530.8710   680.2750   698.5480   776.6690
Accounts Receivable
  261.3650   342.6330   377.4040   448.3510   373.3990
Cash and Cash Equivalents
  598.0280   493.9820   437.4460   649.1580   587.2760
Current Assets
  2,207.1440   2,056.2150   1,942.1430   2,342.2190   2,274.3850
Total Assets
  4,633.1250   4,427.1280   4,690.0390   5,848.0200   6,003.3250

 

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
  -   -   -   -   -
Long-term debt
  813.5210   830.4170   486.2380   1,075.1450   1,079.0770
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  1,824.4620   1,459.1880   1,567.6580   1,742.0180   1,732.5850
Share Capital
  .1760   .1780   .1800   .1820   .1840
Total Equity
  2,808.6630   2,967.9400   3,122.3810   4,106.0020   4,270.7400
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,633.1250   4,427.1280   4,690.0390   5,848.0200   6,003.3250

 

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
  1,313.6460   1,491.2120   1,704.0480   1,860.4550   1,846.2750
Depreciation (total)
  -   -   -   -   -
Operating Result
  -14.7000   -123.5240   -100.4570   -36.7650   -82.3410
Interest Income
  -27.8540   -20.8330   -.7120   -12.6990   -4.8550
Income Before Taxes
  -35.8750   -142.7050   -94.8110   -42.3220   -75.3500
Income Taxes
  81.1670   -65.4940   -70.9630   -901.4220   -11.2700
Minority Interests Profit
  -   -   -   -   -
Net Income
  -117.0420   -77.2110   -23.8480   859.1000   -64.0800

 

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
  -0.6700   -0.4400   -0.1300   4.7500   -0.3500
Dividend per Share
  -   -   -   -   -

 

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
  -8.7570   20.2080   48.2620   85.3650   304.5360
Cash Flow from Investing Activities
  -305.4590   264.3510   -31.0260   -53.6210   -366.3130
Cash Flow from Financing
  507.1450   -388.0070   -74.6740   181.1180   -.0480
Decrease / Increase in Cash
  189.6980   -104.0460   -56.5360   211.7120   -61.8820
Employees
  2,581   2,849   3,001   3,059   3,045