2024-12-20  10:10:00 PM Chg. +0.5800 Volume Bid12:52:17 AM Ask12:52:17 AM Market Capitalization Dividend Y. P/E Ratio
30.7500USD +1.92% 5.39 mill.
Turnover: 114.16 mill.
30.0600Bid Size: 300 31.3500Ask Size: 2,000 3.92 bill.USD 2.15% 6.20

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
  981.5930   967.7810   904.1320   847.3820   743.7840
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,036.3880   6,087.9300   6,181.2220   6,325.3360   6,165.1680
Inventories
  499.9170   538.2020   556.1280   603.5710   523.4970
Accounts Receivable
  285.1060   329.9860   306.4740   259.3340   143.0820
Cash and Cash Equivalents
  759.9840   687.5210   1,203.7660   833.8680   3,257.2030
Current Assets
  3,853.8520   3,884.7420   4,484.4420   4,202.8230   5,845.4330
Total Assets
  9,890.2400   9,972.6720   10,665.6640   10,528.1590   12,010.6010

 

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
  235.3180   227.5970   284.8610   294.3800   290.9040
Long-term debt
  4,666.9750   4,587.2580   4,887.6670   5,124.8260   5,932.9330
Liabilities to Banks
  -   -   -   -   -
Provisions
  486.7000   529.8000   -   -   8.6000
Liabilities
  7,970.0820   8,128.3950   8,891.7150   8,724.1600   10,287.8160
Share Capital
  1.8060   1.8130   1.8190   1.8280   1.6850
Total Equity
  1,920.1580   1,844.2770   1,773.9490   1,803.9990   1,722.7850
Minority Interests
  -   -   -   -   -
Total liabilities equity
  9,890.2400   9,972.6720   10,665.6640   10,528.1590   12,010.6010

 

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
  5,996.4580   5,647.2240   5,716.8750   5,361.7890   4,054.3770
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,048.9360   891.2630   713.5230   555.6080   9.6790
Interest Income
  29.6700   31.0040   30.8840   31.0780   31.1210
Income Before Taxes
  1,023.9110   863.8390   686.6290   557.4150   -15.7300
Income Taxes
  331.7470   342.0800   155.1780   133.7800   -17.0280
Minority Interests Profit
  -   -   -   -   -
Net Income
  692.1640   521.7590   531.4510   423.6350   1.2980

 

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
  3.8500   3.0300   3.2100   2.7000   0.0100
Dividend per Share
  1.4000   1.4600   1.4800   1.5000   0.4400

 

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
  1,174.3390   1,005.0610   1,205.9210   868.2720   1,177.8900
Cash Flow from Investing Activities
  -392.7310   -562.4680   -662.2690   -508.1260   -66.7830
Cash Flow from Financing
  -734.3900   -541.8030   -14.7630   -712.2230   1,373.9830
Decrease / Increase in Cash
  37.7750   -72.4630   513.5380   -354.3820   2,503.8020
Employees
  6,000   5,800   5,900   5,000   5,200