2024-05-03  10:15:00 PM Chg. +0.6600 Volume Bid12:35:21 AM Ask12:35:21 AM Market Capitalization Dividend Y. P/E Ratio
17.3100USD +3.96% 1.14 mill.
Turnover: 14.17 mill.
16.8800Bid Size: 100 19.0000Ask Size: 1,000 1.76 bill.USD - -

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  1,103.0670   966.6380   1,056.8450   1,052.0240   1,022.9290
Intangible Assets
  150.8740   126.6130   102.9500   375.9230   332.0080
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,648.7840   1,487.2350   1,560.5750   2,250.5890   2,218.2490
Inventories
  268.9230   269.2120   294.5880   109.3770   122.0190
Accounts Receivable
  456   432.7880   483.9030   523.1650   503.6640
Cash and Cash Equivalents
  259.1000   256.2770   409.3260   256.3600   400.1540
Current Assets
  1,022.5200   1,012.8410   1,221.3070   1,206.9140   1,342.6840
Total Assets
  2,671.3040   2,500.0760   2,781.8820   3,457.5030   3,560.9330

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  377.2220   371.6100   438.9900   431.2880   483.5660
Long-term debt
  1,044.5820   909.0300   975.4790   1,462.4250   1,225.9620
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,844.6350   1,670.9510   1,770.5020   2,230.4160   2,281.8960
Share Capital
  .0990   .1000   .1020   .1040   .1060
Total Equity
  826.6690   829.1250   1,011.3800   1,227.0870   1,279.0370
Minority Interests
  7.5640   8.2780   0.0000   0.0000   -
Total liabilities equity
  2,671.3040   2,500.0760   2,781.8820   3,457.5030   3,560.9330

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  2,095.4880   2,533.3590   2,658.5920   2,847.2610   2,689.3080
Depreciation (total)
  152.3960   180.4810   174.4430   -   219.8700
Operating Result
  61.3420   173.4530   212.7600   159.0850   120.1210
Interest Income
  -59.7530   -76.0080   -53.8980   -78.9580   -83.2340
Income Before Taxes
  8.9760   67.0020   139.9580   89.7680   46.1840
Income Taxes
  -34.5940   -31.4270   -15.2310   83.8160   -4.8830
Minority Interests Profit
  -.2640   -.7140   -.5130   0.0000   -
Net Income
  -25.8820   34.8610   124.2140   173.5840   41.3010

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  -0.2800   0.3500   1.2200   1.6800   0.3900
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  237.4620   298.3360   332.7550   273.1380   311.9370
Cash Flow from Investing Activities
  -247.6600   -77.9680   -124.0900   -746.1920   -135.9720
Cash Flow from Financing
  -5.7560   -217.1090   -58.9760   321.0560   -31.8130
Decrease / Increase in Cash
  -19.9420   -2.8230   153.0490   -152.9660   143.7940
Employees
  29,570   28,360   29,000   27,000   25,700