2024-04-18  10:10:00 PM Chg. -0.01 Volume Bid1:00:10 PM Ask1:00:10 PM Market Capitalization Dividend Y. P/E Ratio
53.17USD -0.02% 699,947
Turnover: 24.48 mill.
52.50Bid Size: 100 55.10Ask Size: 100 6.39 bill.USD 1.50% 14.53

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
  3,704.9000   3,575.8000   3,482.1000   3,323.8000   3,171
Intangible Assets
  629.6000   578.5000   511.6000   448.1000   399.4000
Long-Term Investments
  26.7000   28.5000   8.8000   -   -
Fixed Assets
  7,216.4000   7,519.1000   7,290   7,473.8000   6,553.8000
Inventories
  630.4000   682.6000   711.4000   695.7000   674.7000
Accounts Receivable
  675   733.2000   776.3000   760.4000   770.9000
Cash and Cash Equivalents
  184.5000   218.4000   178.8000   220.9000   189.7000
Current Assets
  1,546.2000   1,699.2000   1,707.4000   1,714   1,717.1000
Total Assets
  8,762.6000   9,218.3000   8,997.4000   9,187.8000   8,270.9000

 

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
  570.8000   669.8000   636.5000   651.9000   729.2000
Long-term debt
  3,537.1000   3,611.3000   3,104.4000   3,338.7000   3,837.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,303.8000   795   874.8000   -   -
Liabilities
  6,489.6000   6,464.6000   6,165.2000   6,770.3000   6,820.1000
Share Capital
  165.4000   167.1000   165.3000   157.7000   158
Total Equity
  2,273   2,753.7000   2,832.2000   2,417.5000   1,450.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,762.6000   9,218.3000   8,997.4000   9,187.8000   8,270.9000

 

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
  5,550.6000   6,268.4000   6,946.1000   6,110   5,758
Depreciation (total)
  533.5000   558.9000   601.4000   597.4000   568.4000
Operating Result
  152.6000   331   676.9000   177.8000   -746.7000
Interest Income
  -188.5000   -215.6000   -241.6000   -242.2000   -292.2000
Income Before Taxes
  -34.2000   117.2000   437.3000   -36.9000   -1,020
Income Taxes
  -30.3000   -432.3000   109.4000   -25.6000   -50.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -3.9000   549.5000   327.9000   -11.3000   -969.9000

 

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
  -0.0200   3.3100   1.9700   -0.0700   -6.1400
Dividend per Share
  0.8000   0.8000   0.8000   0.8000   0.8000

 

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
  603.2000   648.8000   907.8000   617.3000   418.4000
Cash Flow from Investing Activities
  -473.5000   -498.5000   -382.3000   -365.6000   -835.7000
Cash Flow from Financing
  -337.5000   -116.8000   -564.8000   -209.3000   385.6000
Decrease / Increase in Cash
  -207.5000   33.9000   -39.6000   42.1000   -31.2000
Employees
  6,400   6,400   6,500   -   -