12/11/2024  09:24:36 Chg. -0.7350 Volume Bid11:11:47 Ask11:11:47 Market Capitalization Dividend Y. P/E Ratio
40.7600EUR -1.77% 50
Turnover: 2,038
40.2450Bid Size: 140 40.7450Ask Size: 140 10.55 bill.EUR - -

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
  9,325   9,138   8,327   7,916   7,190
Intangible Assets
  135   62   57   52   45
Long-Term Investments
  1,358   1,410   1,360   1,113   1,051
Fixed Assets
  13,560   13,209   11,804   11,101   10,340
Inventories
  1,160   1,453   1,644   1,644   1,398
Accounts Receivable
  668   811   830   546   471
Cash and Cash Equivalents
  853   1,358   1,113   879   1,607
Current Assets
  3,181   4,238   4,134   3,530   4,520
Total Assets
  16,741   17,447   15,938   14,631   14,860

 

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
  1,455   1,898   1,663   1,484   1,403
Long-term debt
  1,424   1,388   1,801   1,799   2,463
Liabilities to Banks
  21   16   1   68   105
Provisions
  3,603   4,182   3,108   2,771   2,753
Liabilities
  9,044   10,649   8,544   8,745   9,844
Share Capital
  2   2   2   2   2
Total Equity
  7,697   6,798   7,394   5,886   5,016
Minority Interests
  2,043   2,275   2,005   1,774   1,705
Total liabilities equity
  16,741   17,447   15,938   14,631   14,860

 

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
  9,318   11,652   13,403   10,433   9,286
Depreciation (total)
  718   750   733   713   653
Operating Result
  -   -   -   -   -
Interest Income
  -243   -104   -122   -121   -146
Income Before Taxes
  -162   1,159   1,597   -438   173
Income Taxes
  184   600   726   415   187
Minority Interests Profit
  54   342   644   272   156
Net Income
  -400   217   227   -1,125   -170

 

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
  -2.1900   1.1800   1.2200   -6.0700   -0.9100
Dividend per Share
  -   -   -   -   -

 

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
  -311   1,224   448   686   394
Cash Flow from Investing Activities
  1,077   -226   -405   -468   -167
Cash Flow from Financing
  -483   -506   -288   -444   514
Decrease / Increase in Cash
  296   505   -249   -233   727
Employees
  14,000   14,600   14,000   13,800   12,900