2025-03-28  5:20:22 PM Chg. -0.65 Volume Bid5:41:37 PM Ask5:41:35 PM Market Capitalization Dividend Y. P/E Ratio
60.71USD -1.06% 12,743
Turnover: 267,507.68
60.66Bid Size: 1 60.86Ask Size: 1 8.48 bill.USD 4.61% 21.94

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  489.0410   421.1000   422.8000   488.6000   302.6000
Intangible Assets
  1,530.8350   1,172   814.6000   587.5000   518.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,971.7400   6,309.7000   6,296.8000   4,217.3000   4,097.8000
Inventories
  395.6330   552.1000   676.8000   332   274.2000
Accounts Receivable
  1,391.7260   1,500.4000   1,132.4000   1,029.3000   919.8000
Cash and Cash Equivalents
  1,449.6760   1,019.2000   513.1000   545.4000   695
Current Assets
  3,846.6450   3,728.1000   2,999.1000   2,323.6000   2,242.5000
Total Assets
  10,818.3850   10,037.8000   9,295.9000   6,540.9000   6,340.3000

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  425.5000   580.2000   427.3000   340.6000   341.5000
Long-term debt
  4,660.0150   3,824.2000   3,711.2000   2,965.8000   3,380.8000
Liabilities to Banks
  6.6000   .8000   -   -   -
Provisions
  1,538.6000   1,674.8000   -   -   -
Liabilities
  7,881.6480   6,974.7000   6,434   5,453.9000   5,155.3000
Share Capital
  110.1430   110.1000   110.1000   110.1000   110.1000
Total Equity
  2,936.7370   3,063.1000   2,861.9000   1,087   1,185
Minority Interests
  40.0480   37.2000   29.1000   25.1000   27.4000
Total liabilities equity
  10,818.3850   10,037.8000   9,295.9000   6,540.9000   6,340.3000

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  5,465.4430   6,420.4000   5,856.7000   5,003.3000   4,135.5000
Depreciation (total)
  264.9750   280.1000   232.6000   210.7000   163
Operating Result
  501.8140   763.3000   407.7000   -1,538.8000   690
Interest Income
  -193.7060   -174.3000   -159.2000   -163.3000   -
Income Before Taxes
  322.0620   581.9000   261.5000   -1,709.1000   497
Income Taxes
  96.6210   146.6000   58.5000   -221.3000   102.6000
Minority Interests Profit
  2.9220   6.6000   -.5000   1.5000   8.8000
Net Income
  222.5190   428.7000   203.5000   -1,489.3000   385.6000

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  1.6200   3.1100   1.4700   -10.7300   2.7700
Dividend per Share
  2.7200   2.7200   2.8000   2.8000   2.8000

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  976.3400   817.9000   372.9000   725.6000   847.4000
Cash Flow from Investing Activities
  -4,500.2310   242   -313   117.6000   -203.7000
Cash Flow from Financing
  405.9490   -1,459.8000   -553.3000   -818.1000   -497.5000
Decrease / Increase in Cash
  -3,130.6930   -430.5000   -506.1000   32.3000   149.6000
Employees
  6,822   6,640   -   -   -