2024-04-24  10:10:00 PM Chg. +0.07 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
7.56USD +0.93% 1.31 mill.
Turnover: 7.99 mill.
7.13Bid Size: 100 7.70Ask Size: 100 885.05 mill.USD - -

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  2,358.4000   2,163.8000   1,996.1000   1,903   1,760.9000
Intangible Assets
  864.5000   780.7000   697.2000   616.2000   532.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,786.8000   4,039.3000   3,779.7000   3,476   3,349.7000
Inventories
  373.6000   323.2000   410.4000   463.9000   482.9000
Accounts Receivable
  815.4000   793.2000   762.8000   820.2000   818.5000
Cash and Cash Equivalents
  532   557   530.2000   511.5000   519.9000
Current Assets
  1,857.8000   1,877   1,856   1,993.4000   2,006.6000
Total Assets
  6,644.6000   5,916.3000   5,635.7000   5,469.4000   5,356.3000

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  623.5000   578.9000   612.8000   734   773.9000
Long-term debt
  3,612.3000   3,441.3000   3,085.7000   2,845.1000   2,751.9000
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  19.6000   13.2000   13.5000   -   -
Liabilities
  5,664.2000   5,543.1000   5,177.9000   4,842.1000   4,751.4000
Share Capital
  1.2000   1.2000   1.3000   1.3000   1.3000
Total Equity
  980.4000   373.2000   457.8000   627.3000   604.9000
Minority Interests
  2.8000   2.7000   0.0000   -   -
Total liabilities equity
  6,644.6000   5,916.3000   5,635.7000   5,469.4000   5,356.3000

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  6,530.9000   4,710.8000   5,156.6000   5,802.4000   6,079.5000
Depreciation (total)
  95.4000   86.6000   85.8000   85.7000   85.6000
Operating Result
  -301.6000   -396   240.6000   243.9000   146.6000
Interest Income
  -211.5000   -200.7000   -184.3000   -157.5000   -175.5000
Income Before Taxes
  -533   -610.3000   1.2000   66.3000   -24.5000
Income Taxes
  -48.9000   -49.2000   -4.7000   2   9.1000
Minority Interests Profit
  -.4000   -.2000   0.0000   -   -
Net Income
  -484.5000   -561.3000   5.9000   64.3000   -33.6000

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  -4.3100   -4.9600   0.0500   0.5400   -0.2900
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  559.6000   454.7000   538.4000   448.9000   396.1000
Cash Flow from Investing Activities
  -306.6000   -218.4000   -161.1000   -243   -184.5000
Cash Flow from Financing
  -200   -214.5000   -401.4000   -217.2000   -205.5000
Decrease / Increase in Cash
  53.1000   25   -26.8000   -18.7000   8.4000
Employees
  20,000   20,000   18,000   -   -