2022-03-14  12:00:00 AM Chg. - Volume Bid12:00:00 AM Ask12:00:00 AM Market Capitalization Dividend Y. P/E Ratio
46.49USD - 970,379
Turnover: -
46.48Bid Size: - 46.50Ask Size: - 1.5 bill.USD - 8.77

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
  958.7230   941.4760   925.9400   942.7030   934.8430
Intangible Assets
  406.8630   362.0380   325.8770   294.7340   260.9650
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,202.7750   2,129.1480   2,182.3490   1,814.5670   1,778.2440
Inventories
  367.7960   410.6400   -   -   -
Accounts Receivable
  196.6830   198.0460   169.6030   180.2580   230.9390
Cash and Cash Equivalents
  89.0520   85.8910   35.0330   85.9010   130.5190
Current Assets
  729.7520   765.5560   650.0360   646.3900   876.3640
Total Assets
  2,932.5270   2,894.7040   2,832.3850   2,460.9570   2,654.6080

 

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
  169.2650   182.1530   168.5410   176.2290   251.9920
Long-term debt
  1,574.8810   1,487.2980   1,311.4860   865.5160   818.5720
Liabilities to Banks
  -   -   -   -   -
Provisions
  148.1000   127.8000   125.2000   -   -
Liabilities
  2,266.0080   2,147.1050   2,042.9570   1,811.9550   1,806.6040
Share Capital
  .3160   .3190   .3180   .3190   .3220
Total Equity
  666.5190   747.5990   789.4280   649.0020   848.0040
Minority Interests
  30.0380   32.4610   37.9850   44.6390   50.6760
Total liabilities equity
  2,932.5270   2,894.7040   2,832.3850   2,460.9570   2,654.6080

 

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
  1,960.3620   2,011.6750   1,804.4360   1,563.1500   1,970.1290
Depreciation (total)
  137.1620   141.4100   136.1710   126.0220   126.4750
Operating Result
  202.1240   250.7340   119.4620   -331.5880   256.8290
Interest Income
  -132.4590   -93.7720   -75.7820   -57.9300   -41.8400
Income Before Taxes
  34.7620   74.0950   44.0040   -253.7200   215.0920
Income Taxes
  57.8840   -3.5740   11.8130   32.0340   -39.5020
Minority Interests Profit
  4.9030   -3.5060   -4.5120   -3.9160   -5.3640
Net Income
  97.5490   67.0150   51.3050   -225.6020   170.2260

 

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
  3.1200   2.1000   1.6100   -7.0800   5.3000
Dividend per Share
  -   -   -   -   -

 

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
  255.4400   246.5790   234.9400   151.3310   171.2250
Cash Flow from Investing Activities
  -122.5910   -111.0970   -108.7240   424.5320   -107.0160
Cash Flow from Financing
  -175.1110   -136.7230   -176.1380   -520.9330   -22.9040
Decrease / Increase in Cash
  -32.6970   -3.1610   -50.8580   50.8680   44.6180
Employees
  1,931   1,918   1,944   -   -