2024-06-28  8:33:02 PM Chg. +1.68 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
44.70USD +3.91% 14,419
Turnover: 643,942.14
-Bid Size: - -Ask Size: - 2.22 bill.USD 1.88% 3.11

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
  586   613.9000   595.1000   282.3000   310.9000
Intangible Assets
  1,003.3000   800.6000   539.7000   153.3000   81.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,924.8000   5,979.2000   5,676   2,382.1000   2,912.7000
Inventories
  271.3000   234.1000   251.9000   218   164.3000
Accounts Receivable
  797.2000   822.3000   923.9000   451.1000   383.8000
Cash and Cash Equivalents
  1,859.2000   4,190   3,863.1000   3,874.4000   3,081.5000
Current Assets
  19,589.3000   24,705.6000   24,711.7000   24,112.7000   19,634.4000
Total Assets
  25,514.1000   30,684.8000   30,387.7000   26,494.8000   22,547.1000

 

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
  568.3000   651.2000   558.3000   300.8000   328.2000
Long-term debt
  13,822.2000   17,980.4000   15,776.6000   12,211   9,802.2000
Liabilities to Banks
  13,708.3000   18,398.3000   12,907.7000   12,493.3000   -
Provisions
  334.8000   211.2000   256.5000   80   -
Liabilities
  23,855.9000   28,829.5000   28,055.6000   24,906.5000   21,025.5000
Share Capital
  1.1000   1.1000   1.1000   1.1000   1.2000
Total Equity
  1,658.2000   1,855.3000   2,332.1000   1,588.3000   1,521.6000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  25,514.1000   30,684.8000   30,387.7000   26,494.8000   22,547.1000

 

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
  7,138.1000   7,719.4000   7,791.2000   5,581.3000   4,521.4000
Depreciation (total)
  167.1000   183.1000   196.1000   79.9000   98.5000
Operating Result
  1,265.5000   1,645.5000   1,894.3000   1,307.4000   888.4000
Interest Income
  428.5000   564.4000   670.6000   569   493.9000
Income Before Taxes
  837   1,081.1000   1,223.7000   738.4000   394.5000
Income Taxes
  319.4000   292.4000   260.6000   165.8000   99.5000
Minority Interests Profit
  1.8000   0.0000   0.0000   -   -
Net Income
  515.8000   788.7000   963.1000   278   213.7000

 

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
  7.3700   14.1700   17.5600   5.3600   4.4700
Dividend per Share
  0.5200   2.0800   2.2800   2.5200   1.2600

 

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
  2,088.4000   2,609.6000   2,754.9000   1,217.7000   1,882.7000
Cash Flow from Investing Activities
  -4,063   -4,288.5000   -1,872   2,860.8000   1,774.3000
Cash Flow from Financing
  2,663.4000   4,004.9000   -1,217.9000   -4,091.7000   -4,166.5000
Decrease / Increase in Cash
  691.2000   2,330.8000   -347   -9.6000   -494.9000
Employees
  17,000   20,000   20,000   8,500   -