2024-11-06  10:10:00 PM Chg. -0.49 Volume Bid10:30:45 AM Ask10:30:45 AM Market Capitalization Dividend Y. P/E Ratio
27.59USD -1.75% 5.56 mill.
Turnover: 116.62 mill.
27.85Bid Size: 100 28.23Ask Size: 100 8.79 bill.USD 3.81% 7.84

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  9,711.7000   11,746.5000   11,690   11,854.3000   12,475.3000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  1,089.5000   826.6000   763.6000   673.1000   691.8000
Fixed Assets
  14,016.9000   15,882.2000   15,580.3000   16,268.6000   16,711.1000
Inventories
  1,547.2000   2,270.2000   2,076.4000   1,739.2000   2,741.4000
Accounts Receivable
  642.6000   838.5000   803.9000   881.1000   1,531.9000
Cash and Cash Equivalents
  2,153.5000   847.7000   519.1000   574   769.5000
Current Assets
  4,616.5000   4,237   3,718.2000   3,521.2000   5,325.3000
Total Assets
  18,633.4000   20,119.2000   19,298.5000   19,789.8000   22,036.4000

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  540.9000   780.9000   680.4000   769.1000   1,260.7000
Long-term debt
  4,878.1000   4,491.5000   4,525.5000   4,073.8000   3,382.2000
Liabilities to Banks
  6.1000   11.5000   41.6000   .1000   302.8000
Provisions
  1,871.7000   2,173.1000   2,122.6000   2,293.9000   2,899.8000
Liabilities
  8,994.3000   9,514.5000   9,930.9000   10,034.6000   11,287.9000
Share Capital
  3.5000   3.8000   3.8000   3.8000   3.7000
Total Equity
  9,639.1000   10,604.7000   9,367.6000   9,755.2000   10,748.5000
Minority Interests
  21.6000   207.4000   182.1000   173.8000   144.4000
Total liabilities equity
  18,633.4000   20,119.2000   19,298.5000   19,789.8000   22,036.4000

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  7,409.4000   9,587.3000   8,906.3000   8,681.7000   12,357.4000
Depreciation (total)
  -   -   -   -   -
Operating Result
  465.7000   928.3000   -1,094.9000   412.9000   2,468.5000
Interest Income
  -138.1000   -166.1000   -182.9000   -180.6000   -169.1000
Income Before Taxes
  374   551.5000   -1,256.1000   180.9000   2,224.8000
Income Taxes
  494.9000   77.1000   -224.7000   -578.5000   597.7000
Minority Interests Profit
  3   -.1000   -23.4000   -.5000   4.3000
Net Income
  -107.2000   470   -1,067.4000   666.1000   1,630.6000

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  -0.3100   1.2200   -2.7800   1.7600   4.3100
Dividend per Share
  0.3500   0.1000   0.1750   0.2000   0.3000

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  935.5000   1,409.8000   1,095.4000   1,582.6000   2,187
Cash Flow from Investing Activities
  -667.8000   -1,944.7000   -1,360.9000   -1,189.5000   -1,322.3000
Cash Flow from Financing
  1,200.8000   -724.8000   -82.2000   -283.8000   -682.1000
Decrease / Increase in Cash
  1,483   -1,323.4000   -338.7000   62.1000   191.9000
Employees
  8,500   12,900   12,600   12,617   12,525