2024-05-03  10:10:00 PM Chg. -0.37 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
37.26USD -0.98% 469,892
Turnover: 12 mill.
14.90Bid Size: 100 37.00Ask Size: 200 2.02 bill.USD - 39.22

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
  1,294.4000   1,274.4000   1,045.2000   1,070   1,019.1000
Intangible Assets
  773   700.2000   554.7000   615   555
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,294.6000   4,182.2000   3,919.9000   4,056.9000   3,951.2000
Inventories
  918.3000   839.7000   544   598.6000   677.8000
Accounts Receivable
  329.8000   351.3000   270.6000   308.8000   209.2000
Cash and Cash Equivalents
  132.8000   164.3000   202.3000   364.6000   308.6000
Current Assets
  1,484.7000   1,417.1000   1,219.5000   1,428.8000   1,255.8000
Total Assets
  5,779.3000   5,599.3000   5,139.4000   5,485.7000   5,207

 

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
  625.5000   577.9000   508.4000   627.7000   786
Long-term debt
  2,535.7000   2,297.4000   2,091.7000   2,199   1,890.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  768.1000   410.3000   374.7000   -   -
Liabilities
  3,516   3,457.4000   3,308.5000   3,620.7000   3,361.6000
Share Capital
  .6000   .6000   .6000   .6000   .6000
Total Equity
  2,263.3000   2,141.9000   1,830.9000   1,865   1,845.4000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,779.3000   5,599.3000   5,139.4000   5,485.7000   5,207

 

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
  6,307.1000   5,812.1000   4,288.9000   4,349.7000   4,327.6000
Depreciation (total)
  287.6000   258.3000   210.6000   203.2000   213.9000
Operating Result
  -411.2000   67.9000   -16.1000   149.1000   21.3000
Interest Income
  -122.5000   -114.6000   -102.4000   -104.8000   -81.2000
Income Before Taxes
  -524.6000   -84.8000   -155.8000   17.1000   -31.5000
Income Taxes
  -238.4000   -23.4000   -45.5000   -32.1000   -4.4000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -286.2000   -61.4000   -361   13.8000   -12.5000

 

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
  -5.0100   -1.1000   -6.4200   0.2400   -0.2200
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
  506   505.8000   307.7000   416.7000   324.9000
Cash Flow from Investing Activities
  -159.8000   -160.9000   -68.1000   -332.4000   -16.8000
Cash Flow from Financing
  -278.3000   -311   -206.9000   74   -362.3000
Decrease / Increase in Cash
  -70.7000   -31.5000   38   162.3000   -56
Employees
  13,489   12,700   10,800   -   -