2024-04-26  10:15:00 PM Chg. -0.1100 Volume Bid1:07:31 PM Ask1:07:31 PM Market Capitalization Dividend Y. P/E Ratio
18.3600USD -0.60% 3.03 mill.
Turnover: 38.12 mill.
18.1000Bid Size: 100 18.4600Ask Size: 200 6.32 bill.USD - 30.10

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  773.9650   785.2850   657.5950   550.1390   473.7940
Intangible Assets
  201.8590   639.2030   587.5000   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,553.7300   3,126.9150   2,891.0250   3,077.2520   3,038.1990
Inventories
  613.7980   600.7040   542.8890   495.5040   514.6730
Accounts Receivable
  1,115.2170   1,128.6100   970.0830   936.3590   1,033.9660
Cash and Cash Equivalents
  869.5310   1,079.2210   594.4810   630.0280   762.1810
Current Assets
  2,940.0640   3,111.5880   2,352.4400   2,247.9740   2,482.8900
Total Assets
  6,493.7940   6,238.5030   5,243.4650   5,325.2260   5,521.0890

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  664.8570   572.1660   537.9650   459.3570   495.3630
Long-term debt
  2,134.2710   2,873.1190   2,851.7230   2,846.7510   2,854.6640
Liabilities to Banks
  192.2000   0.0000   4.2000   0.0000   1
Provisions
  648.5000   801.6000   710.4000   817.5000   859
Liabilities
  4,086.0120   4,981.0480   4,574   4,833.5120   4,924.7460
Share Capital
  441.3690   441.3690   441.3690   441.3690   441.3690
Total Equity
  2,407.7820   1,257.4550   669.4650   491.7140   596.3430
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,493.7940   6,238.5030   5,243.4650   5,325.2260   5,521.0890

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  5,456.6500   4,881.9510   4,510.8520   4,504.5710   4,583.6600
Depreciation (total)
  -   -   -   -   -
Operating Result
  519.2330   -342.8230   -236.5070   39.2400   380.8850
Interest Income
  85.9740   97.4370   175.4230   194.8780   194.3870
Income Before Taxes
  409.7420   -504.9870   -419.2610   -158.2880   183.8060
Income Taxes
  91.7200   548.8490   111.7320   55.2240   68.6490
Minority Interests Profit
  -   -   -   -   -
Net Income
  318.0220   -1,053.8360   -530.9930   -213.5120   126.6280

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  0.9300   -3.0700   -1.5400   -0.6200   0.3600
Dividend per Share
  1.5200   0.9100   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  594.5090   -27.6140   -27.3170   180.9770   288.5020
Cash Flow from Investing Activities
  -311.9100   -235.6630   -160.7580   -114.1760   -134.9100
Cash Flow from Financing
  -281.4710   458.4500   -285.1570   -33.1380   -5.8420
Decrease / Increase in Cash
  -23.2830   209.6900   -484.7400   35.5470   132.1530
Employees
  32,000   28,000   27,000   24,000   32,100