2024-11-15  9:59:57 PM Chg. +0.22 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
21.67USD +1.03% 14,241
Turnover: 307,114.06
-Bid Size: - -Ask Size: - 1.3 bill.USD - -

Assets

2020
IFRS
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
  1,701.2160   1,784   1,690   1,767   1,820
Intangible Assets
  969.6000   891   819   722   649
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,882.0550   3,975   3,831   3,931   4,126
Inventories
  2,280.7670   2,247   2,355   2,292   2,179
Accounts Receivable
  1,120.1990   1,103   1,214   889   953
Cash and Cash Equivalents
  46.9930   41   44   37   40
Current Assets
  3,704.9170   3,550   3,797   3,463   3,402
Total Assets
  7,586.9720   7,525   7,628   7,394   7,528

 

Liabilities

2020
IFRS
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
  1,633.4480   1,644   1,742   1,781   1,688
Long-term debt
  2,426.9940   2,210   2,132   1,968   2,093
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  -   -   8   -   -
Liabilities
  6,444.7140   6,011   5,836   5,650   5,887
Share Capital
  .5530   1   1   1   1
Total Equity
  1,142.2580   1,514   1,792   1,744   1,641
Minority Interests
  -2.4870   -1   1   1   0.0000
Total liabilities equity
  7,586.9720   7,525   7,628   7,394   7,528

 

Income Statement

2020
IFRS
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
  26,514.2670   26,950   28,928   30,272   30,980
Depreciation (total)
  281.5350   285   285   304   319
Operating Result
  -195.6150   294   423   120   8
Interest Income
  -191.6070   -204   -155   -144   -
Income Before Taxes
  -344.5000   183   310   7   -137
Income Taxes
  -90.4450   34   56   -23   -27
Minority Interests Profit
  -4.9290   -6   -6   -6   -2
Net Income
  -274.1400   149   248   24   -112

 

Per Share

2020
IFRS
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
  -5.1000   2.6500   4.2800   0.4100   -1.8900
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2020
IFRS
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
  456.5360   614   331   624   253
Cash Flow from Investing Activities
  -1.4660   -237   -49   -339   -342
Cash Flow from Financing
  -453.0710   -384   -279   -292   92
Decrease / Increase in Cash
  1.8450   -6   3   -7   3
Employees
  28,300   28,300   30,300   -   -