2024-05-03  10:15:00 PM Chg. +0.6600 Volume Bid2024-05-03 Ask2024-05-03 Market Capitalization Dividend Y. P/E Ratio
17.3100USD +3.96% 1.14 mill.
Turnover: 14.17 mill.
17.2700Bid Size: 100 17.3700Ask Size: 100 1.77 bill.USD - -

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
  1,056.8450   1,052.0240   1,022.9290   650.4350   665.7550
Intangible Assets
  102.9500   375.9230   332.0080   281.3070   239.9180
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,560.5750   2,250.5890   2,218.2490   1,647.1860   1,618.1340
Inventories
  294.5880   109.3770   122.0190   115.6510   127.6120
Accounts Receivable
  483.9030   523.1650   503.6640   381.1050   386.3470
Cash and Cash Equivalents
  409.3260   256.3600   400.1540   451.5650   537.6780
Current Assets
  1,221.3070   1,206.9140   1,342.6840   1,248.7580   1,407.4130
Total Assets
  2,781.8820   3,457.5030   3,560.9330   2,895.9440   3,025.5470

 

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
  438.9900   431.2880   483.5660   327.1020   361.4840
Long-term debt
  975.4790   1,462.4250   1,225.9620   842.8530   927.8180
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,770.5020   2,230.4160   2,281.8960   1,451.9350   1,570.1300
Share Capital
  .1020   .1040   .1060   .1070   .1080
Total Equity
  1,011.3800   1,227.0870   1,279.0370   1,444.0090   1,455.4170
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  2,781.8820   3,457.5030   3,560.9330   2,895.9440   3,025.5470

 

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
  2,658.5920   2,847.2610   2,689.3080   2,105.3220   2,248.7400
Depreciation (total)
  174.4430   -   219.8700   166.1290   127.3310
Operating Result
  212.7600   159.0850   120.1210   28.0920   125.9910
Interest Income
  -53.8980   -78.9580   -83.2340   -73.1560   -45.4750
Income Before Taxes
  139.9580   89.7680   46.1840   -46.2770   70.0530
Income Taxes
  -15.2310   83.8160   -4.8830   29.8910   -15.6390
Minority Interests Profit
  -.5130   0.0000   -   -   -
Net Income
  124.2140   173.5840   41.3010   177.5350   54.4140

 

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
  1.2200   1.6800   0.3900   1.6700   0.5100
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
  332.7550   273.1380   311.9370   287.1760   176.6320
Cash Flow from Investing Activities
  -124.0900   -746.1920   -135.9720   404.2920   -84.1430
Cash Flow from Financing
  -58.9760   321.0560   -31.8130   -642.3060   -7.2320
Decrease / Increase in Cash
  153.0490   -152.9660   143.7940   51.4110   86.1130
Employees
  29,000   27,000   25,700   -   -