11/11/2024  7:26:55 PM Chg. -0.42 Volume Bid7:27:06 PM Ask7:27:06 PM Market Capitalization Dividend Y. P/E Ratio
43.87USD -0.95% 633,021
Turnover: 20.73 mill.
43.85Bid Size: 600 43.88Ask Size: 600 5.14 bill.USD 1.81% 12.05

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
  3,323.8000   3,171   2,913.6000   2,674.1000   2,519.6000
Intangible Assets
  448.1000   399.4000   331.7000   273.8000   245.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,473.8000   6,553.8000   6,269.4000   5,887.8000   5,740
Inventories
  695.7000   674.7000   868.3000   941.9000   858.8000
Accounts Receivable
  760.4000   770.9000   1,106.5000   924.6000   874.7000
Cash and Cash Equivalents
  220.9000   189.7000   180.5000   194   170.3000
Current Assets
  1,714   1,717.1000   2,248.3000   2,156.4000   1,973.2000
Total Assets
  9,187.8000   8,270.9000   8,517.7000   8,044.2000   7,713.2000

 

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
  651.9000   729.2000   847.7000   837.7000   775.4000
Long-term debt
  3,338.7000   3,837.5000   2,578.2000   2,571   2,591.3000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  6,770.3000   6,820.1000   5,865.5000   5,500.6000   5,444.9000
Share Capital
  157.7000   158   156.8000   132.3000   120.2000
Total Equity
  2,417.5000   1,450.8000   2,652.2000   2,543.6000   2,268.3000
Minority Interests
  -   -   -   -   35.9000
Total liabilities equity
  9,187.8000   8,270.9000   8,517.7000   8,044.2000   7,713.2000

 

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
  6,110   5,758   8,910.6000   9,376.2000   6,833
Depreciation (total)
  597.4000   568.4000   582.5000   598.8000   533.4000
Operating Result
  177.8000   -746.7000   1,850.8000   1,779   712.1000
Interest Income
  -242.2000   -292.2000   -347.8000   -141.7000   -176.8000
Income Before Taxes
  -36.9000   -1,020   1,538.7000   1,676   -559.3000
Income Taxes
  -25.6000   -50.1000   242   349.1000   107.3000
Minority Interests Profit
  -   -   -   -   -8.2000
Net Income
  -11.3000   -969.9000   1,296.7000   1,326.9000   460.2000

 

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
  -0.0700   -6.1400   8.1500   9.1600   3.6600
Dividend per Share
  0.8000   0.8000   0.8000   0.8000   0.8000

 

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
  617.3000   418.4000   1,741   1,921.9000   974.3000
Cash Flow from Investing Activities
  -365.6000   -835.7000   -197.4000   -259.7000   -340.8000
Cash Flow from Financing
  -209.3000   385.6000   -1,552   -1,646.7000   -656.9000
Decrease / Increase in Cash
  42.1000   -31.2000   -9.2000   13.5000   -23.7000
Employees
  -   -   -   -   -