2024-11-06  10:10:00 PM Chg. -0.49 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
27.59USD -1.75% 5.56 mill.
Turnover: 116.62 mill.
27.48Bid Size: 100 27.98Ask Size: 200 8.79 bill.USD 3.81% 7.84

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  11,690   11,854.3000   12,475.3000   12,678.7000   13,585.4000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  763.6000   673.1000   691.8000   885.9000   909
Fixed Assets
  15,580.3000   16,268.6000   16,711.1000   16,829.4000   18,287.8000
Inventories
  2,076.4000   1,739.2000   2,741.4000   3,543.1000   2,523.2000
Accounts Receivable
  803.9000   881.1000   1,531.9000   1,699.9000   1,269.2000
Cash and Cash Equivalents
  519.1000   574   769.5000   735.4000   348.8000
Current Assets
  3,718.2000   3,521.2000   5,325.3000   6,556.6000   4,745
Total Assets
  19,298.5000   19,789.8000   22,036.4000   23,386   23,032.8000

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  680.4000   769.1000   1,260.7000   1,292.5000   1,166.9000
Long-term debt
  4,525.5000   4,073.8000   3,382.2000   2,411.9000   3,231.6000
Liabilities to Banks
  41.6000   .1000   302.8000   -   -
Provisions
  2,122.6000   2,293.9000   2,899.8000   -   -
Liabilities
  9,930.9000   10,034.6000   11,287.9000   11,191.8000   10,600
Share Capital
  3.8000   3.8000   3.7000   3.4000   3.2000
Total Equity
  9,367.6000   9,755.2000   10,748.5000   12,194.2000   12,432.8000
Minority Interests
  182.1000   173.8000   144.4000   139.6000   142.6000
Total liabilities equity
  19,298.5000   19,789.8000   22,036.4000   23,386   23,032.8000

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  8,906.3000   8,681.7000   12,357.4000   19,125.2000   13,696.1000
Depreciation (total)
  -   -   -   -   -
Operating Result
  -1,094.9000   412.9000   2,468.5000   4,785.3000   1,338.1000
Interest Income
  -182.9000   -180.6000   -169.1000   -137.8000   -129.4000
Income Before Taxes
  -1,256.1000   180.9000   2,224.8000   4,642.5000   1,325.9000
Income Taxes
  -224.7000   -578.5000   597.7000   1,224.3000   177
Minority Interests Profit
  -23.4000   -.5000   4.3000   31.4000   44.3000
Net Income
  -1,067.4000   666.1000   1,630.6000   3,582.8000   1,164.9000

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  -2.7800   1.7600   4.3100   10.1700   3.5200
Dividend per Share
  0.1750   0.2000   0.3000   0.6000   1.0500

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,095.4000   1,582.6000   2,187   3,935.8000   2,407.2000
Cash Flow from Investing Activities
  -1,360.9000   -1,189.5000   -1,322.3000   -1,259.6000   -1,317.2000
Cash Flow from Financing
  -82.2000   -283.8000   -682.1000   -2,678.7000   -1,480.5000
Decrease / Increase in Cash
  -338.7000   62.1000   191.9000   -32.2000   -393.3000
Employees
  12,600   12,617   12,525   -   -