2024-05-14  6:00:27 PM Chg. +0.38 Volume Bid6:00:32 PM Ask6:00:32 PM Market Capitalization Dividend Y. P/E Ratio
8.63USD +4.61% 61,750
Turnover: 532,691.62
8.62Bid Size: 500 8.64Ask Size: 318 3.59 bill.USD 5.08% -

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
  925.6000   1,154.9000   1,176   1,204   1,184
Intangible Assets
  5,579.6000   4,916.4000   3,564   3,370   2,649
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  9,967.6000   11,532.1000   10,072   9,917   9,210
Inventories
  1,583.1000   1,606.7000   1,638   1,997   2,203
Accounts Receivable
  1,850.7000   1,841.5000   1,678   1,500   1,250
Cash and Cash Equivalents
  495.7000   348.6000   981   440   287
Current Assets
  7,748.8000   4,109.9000   4,628   4,262   4,052
Total Assets
  17,716.4000   15,642   14,700   14,179   13,262

 

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
  1,019.5000   1,101.4000   1,526   1,680   1,062
Long-term debt
  6,696.3000   5,391.3000   5,141   4,883   4,756
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,041.8000   624.9000   414   405   -
Liabilities
  12,438.6000   10,646   10,800   10,088   9,743
Share Capital
  446.1000   447.1000   448   450   439
Total Equity
  5,277.8000   4,996   3,900   4,091   3,519
Minority Interests
  34.8000   32.7000   26   0.0000   0.0000
Total liabilities equity
  17,716.4000   15,642   14,700   14,179   13,262

 

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
  8,630.9000   9,714.9000   9,385   10,589   9,459
Depreciation (total)
  -   -   -   -   -
Operating Result
  -7,828.5000   -481.7000   -634   946   312
Interest Income
  446.3000   303.3000   274   256   235
Income Before Taxes
  -8,267.7000   -851.6000   -1,006   693   157
Income Taxes
  -1,478.1000   -1,037.7000   -236   121   -40
Minority Interests Profit
  -   -   -   -   -
Net Income
  -6,917.9000   106.6000   -770   572   197

 

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
  -14.6000   0.2500   -1.8200   1.3400   0.4700
Dividend per Share
  0.9200   0.9200   0.9200   0.9200   0.9200

 

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
  680   1,044   1,400   884   -272
Cash Flow from Investing Activities
  4,807.4000   735.4000   -228   -268   343
Cash Flow from Financing
  -5,454.5000   -1,903.6000   -559   -1,143   -232
Decrease / Increase in Cash
  10   -124.8000   650   -544   -174
Employees
  37,000   30,000   31,000   32,000   -