2024-04-18  9:59:55 PM Chg. -0.57 Volume Bid2:00:00 AM Ask10:25:01 PM Market Capitalization Dividend Y. P/E Ratio
88.99USD -0.64% 45,694
Turnover: 2.08 mill.
-Bid Size: - -Ask Size: - 35.89 bill.USD 0.09% 46.34

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
  356.6000   326.6000   797.3000   648.6000   624.4000
Intangible Assets
  1,368.4000   1,255   4,732.6000   3,912.7000   3,578.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,155.9000   3,084.5000   12,196.5000   11,039.6000   10,798.6000
Inventories
  523.9000   502.5000   943.6000   854.2000   1,025.4000
Accounts Receivable
  525.4000   459.1000   966.6000   948.6000   1,122
Cash and Cash Equivalents
  221.2000   505.5000   1,750.9000   2,109.6000   1,613
Current Assets
  1,331.2000   1,543.9000   3,862.1000   4,114.9000   3,967.3000
Total Assets
  4,487.1000   4,628.4000   16,058.6000   15,154.5000   14,765.9000

 

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
  340   322.9000   671.1000   670.5000   778.7000
Long-term debt
  1,664.2000   1,603.8000   3,859.1000   3,401.8000   2,716.1000
Liabilities to Banks
  -   7.6000   40.4000   38.8000   -
Provisions
  -   495.1000   1,662.8000   1,449.9000   -
Liabilities
  2,811.1000   2,758.5000   6,869.1000   6,083.3000   5,508.7000
Share Capital
  2   2.1000   4.2000   4.3000   4.3000
Total Equity
  1,676   1,869.9000   9,189.5000   9,071.2000   9,257.2000
Minority Interests
  -   -   69.8000   69.7000   61.4000
Total liabilities equity
  4,487.1000   4,628.4000   16,058.6000   15,154.5000   14,765.9000

 

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
  2,689.8000   2,451.9000   4,910.2000   5,152.4000   5,916.3000
Depreciation (total)
  125.8000   124.3000   395.8000   332.9000   347.6000
Operating Result
  443   275.3000   85.7000   565.7000   817.3000
Interest Income
  99.6000   88.9000   111.1000   87.7000   103.2000
Income Before Taxes
  349.5000   190.9000   -19.4000   513   742.2000
Income Taxes
  80.1000   31.8000   13   -21.8000   149.6000
Minority Interests Profit
  0.0000   0.0000   .9000   2.5000   3.8000
Net Income
  269.4000   159.1000   -33.3000   562.5000   604.7000

 

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
  1.3400   0.7800   -0.0900   1.3600   1.4900
Dividend per Share
  -   -   -   0.0200   0.0800

 

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
  444.5000   343.3000   914.3000   627.8000   865.4000
Cash Flow from Investing Activities
  -235   -54.3000   -37.9000   -1,029.4000   -337.3000
Cash Flow from Financing
  -373   -11.5000   328.7000   -1,157   -954
Decrease / Increase in Cash
  -172.1000   284.3000   1,245.4000   358.7000   -496.6000
Employees
  -   6,600   15,900   16,000   -