2024-05-03  7:59:57 PM Chg. +0.5100 Volume Bid8:00:07 PM Ask8:00:07 PM Market Capitalization Dividend Y. P/E Ratio
17.1600USD +3.06% 528,688
Turnover: 6.55 mill.
17.1300Bid Size: 200 17.1400Ask Size: 400 1.74 bill.USD - -

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  966.6380   1,056.8450   1,052.0240   1,022.9290   650.4350
Intangible Assets
  126.6130   102.9500   375.9230   332.0080   281.3070
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,487.2350   1,560.5750   2,250.5890   2,218.2490   1,647.1860
Inventories
  269.2120   294.5880   109.3770   122.0190   115.6510
Accounts Receivable
  432.7880   483.9030   523.1650   503.6640   381.1050
Cash and Cash Equivalents
  256.2770   409.3260   256.3600   400.1540   451.5650
Current Assets
  1,012.8410   1,221.3070   1,206.9140   1,342.6840   1,248.7580
Total Assets
  2,500.0760   2,781.8820   3,457.5030   3,560.9330   2,895.9440

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  371.6100   438.9900   431.2880   483.5660   327.1020
Long-term debt
  909.0300   975.4790   1,462.4250   1,225.9620   842.8530
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,670.9510   1,770.5020   2,230.4160   2,281.8960   1,451.9350
Share Capital
  .1000   .1020   .1040   .1060   .1070
Total Equity
  829.1250   1,011.3800   1,227.0870   1,279.0370   1,444.0090
Minority Interests
  8.2780   0.0000   0.0000   -   -
Total liabilities equity
  2,500.0760   2,781.8820   3,457.5030   3,560.9330   2,895.9440

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  2,533.3590   2,658.5920   2,847.2610   2,689.3080   2,105.3220
Depreciation (total)
  180.4810   174.4430   -   219.8700   166.1290
Operating Result
  173.4530   212.7600   159.0850   120.1210   28.0920
Interest Income
  -76.0080   -53.8980   -78.9580   -83.2340   -73.1560
Income Before Taxes
  67.0020   139.9580   89.7680   46.1840   -46.2770
Income Taxes
  -31.4270   -15.2310   83.8160   -4.8830   29.8910
Minority Interests Profit
  -.7140   -.5130   0.0000   -   -
Net Income
  34.8610   124.2140   173.5840   41.3010   177.5350

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  0.3500   1.2200   1.6800   0.3900   1.6700
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  298.3360   332.7550   273.1380   311.9370   287.1760
Cash Flow from Investing Activities
  -77.9680   -124.0900   -746.1920   -135.9720   404.2920
Cash Flow from Financing
  -217.1090   -58.9760   321.0560   -31.8130   -642.3060
Decrease / Increase in Cash
  -2.8230   153.0490   -152.9660   143.7940   51.4110
Employees
  28,360   29,000   27,000   25,700   -