2023-07-27  9:59:48 PM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
58.00USD - 70,063
Turnover: 4.06 mill.
-Bid Size: - -Ask Size: - 4.68 bill.USD - 63.03

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
  359   399.7000   409.9000   423.1000   421.1000
Intangible Assets
  85.5000   71.8000   58.2000   44.8000   34.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,242   1,255.8000   1,289.8000   1,239.7000   1,197
Inventories
  136.4000   -   -   -   -
Accounts Receivable
  215.5000   141.2000   112.5000   75.6000   60.6000
Cash and Cash Equivalents
  535   735.3000   932.6000   1,149.5000   700.4000
Current Assets
  1,016.7000   1,234.3000   1,418   1,660.2000   1,236.6000
Total Assets
  2,258.7000   2,490.1000   2,707.8000   2,899.9000   2,433.6000

 

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
  100.9000   88.7000   127.3000   99.1000   132.2000
Long-term debt
  591.4000   352.3000   352.3000   324.4000   294.6000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,156.3000   2,068.8000   2,131.1000   2,666.4000   1,900.1000
Share Capital
  7.4000   7.7000   7.7000   7.7000   8
Total Equity
  102.4000   421.3000   576.7000   233.5000   533.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,258.7000   2,490.1000   2,707.8000   2,899.9000   2,433.6000

 

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
  1,877.2000   1,895.9000   1,981.5000   2,072.7000   2,188
Depreciation (total)
  72.6000   72.3000   74.5000   65.3000   61.4000
Operating Result
  114.3000   270.6000   238.2000   240.6000   257
Interest Income
  -27.4000   -24.4000   -20.2000   -23.8000   -17.6000
Income Before Taxes
  86.9000   188.6000   191.9000   180.2000   195
Income Taxes
  96.1000   51.3000   50.9000   42.5000   51.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -9.2000   137.3000   141   137.7000   143.7000

 

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
  -0.1300   1.8000   1.7900   1.7600   1.8000
Dividend per Share
  -   -   -   -   5.0000

 

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
  212.8000   252.7000   261.2000   363.8000   199.6000
Cash Flow from Investing Activities
  -66.4000   -20.9000   -41.8000   -61   -39.2000
Cash Flow from Financing
  -21.7000   -26.5000   -24.1000   -85.9000   -609.5000
Decrease / Increase in Cash
  124.7000   205.3000   195.3000   216.9000   -449.1000
Employees
  5,157   5,004   4,814   4,969   -