-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - -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
  615.1000   531.3000   500   438.8000   408.4000
Intangible Assets
  143.3000   113.3000   99.7000   68.8000   49.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,687.6000   1,541.1000   1,577.3000   1,374.3000   1,324.6000
Inventories
  416.8000   329.7000   301.8000   302.1000   352.7000
Accounts Receivable
  1,417.6000   1,298.3000   1,161.6000   1,009.2000   1,063.4000
Cash and Cash Equivalents
  273.4000   370.6000   190.8000   288.8000   280.2000
Current Assets
  2,216.9000   2,099.7000   1,752.8000   1,756.6000   1,806.8000
Total Assets
  3,904.5000   3,640.8000   3,330.1000   3,130.9000   3,131.4000

 

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
  1,094.7000   987.3000   852.2000   804.5000   895.3000
Long-term debt
  2,098.9000   1,875.3000   1,747.2000   1,442   1,466.3000
Liabilities to Banks
  10.8000   216.2000   71.2000   61.1000   0.0000
Provisions
  447.5000   347.4000   334.2000   351.2000   352.9000
Liabilities
  4,107.4000   3,886.2000   3,700.4000   3,374.7000   3,296.3000
Share Capital
  .9000   .9000   .9000   .9000   .9000
Total Equity
  -202.9000   -245.4000   -370.3000   -243.8000   -164.9000
Minority Interests
  14.7000   14.7000   13.4000   13.9000   13.8000
Total liabilities equity
  3,904.5000   3,640.8000   3,330.1000   3,130.9000   3,131.4000

 

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
  6,939.6000   6,800.2000   6,276.2000   4,766.3000   4,963.7000
Depreciation (total)
  191.4000   181.4000   169.2000   145.7000   130.5000
Operating Result
  226.5000   208.6000   98.6000   108.1000   163.5000
Interest Income
  179.6000   168.3000   150.6000   135.1000   127.6000
Income Before Taxes
  75.5000   28.3000   -36.1000   -15.9000   48.7000
Income Taxes
  108.7000   37.9000   56.6000   10   44.9000
Minority Interests Profit
  1.2000   1.4000   .5000   .5000   .7000
Net Income
  -34.4000   -11   -93.2000   98.5000   3.7000

 

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
  -0.4900   -0.1600   -1.3100   1.3600   0.0500
Dividend per Share
  0.5600   0.3400   0.1200   0.0300   0.0000

 

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
  217.9000   203.5000   139.3000   149.8000   92.1000
Cash Flow from Investing Activities
  24.7000   -7.4000   -25.8000   305   -55.3000
Cash Flow from Financing
  -294.3000   -77.2000   -289.4000   -329.3000   -75.3000
Decrease / Increase in Cash
  -34.4000   102.1000   -179.8000   133.8000   -37.3000
Employees
  42,700   39,500   36,400   33,000   32,000