-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - -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
  1,448.1000   650.3000   615.1000   531.3000   500
Intangible Assets
  438   171.9000   143.3000   113.3000   99.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,177.6000   1,767.8000   1,687.6000   1,541.1000   1,577.3000
Inventories
  592   379.6000   416.8000   329.7000   301.8000
Accounts Receivable
  2,000.4000   1,354.4000   1,417.6000   1,298.3000   1,161.6000
Cash and Cash Equivalents
  389.6000   317.5000   273.4000   370.6000   190.8000
Current Assets
  3,101.7000   2,516.9000   2,216.9000   2,099.7000   1,752.8000
Total Assets
  7,279.3000   4,284.7000   3,904.5000   3,640.8000   3,330.1000

 

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
  1,322.3000   1,001.2000   1,094.7000   987.3000   852.2000
Long-term debt
  3,188.3000   2,379.2000   2,098.9000   1,875.3000   1,747.2000
Liabilities to Banks
  234.6000   8.2000   10.8000   216.2000   71.2000
Provisions
  780.4000   541.7000   447.5000   347.4000   334.2000
Liabilities
  6,582.7000   4,376.9000   4,107.4000   3,886.2000   3,700.4000
Share Capital
  111.2333   .9000   .9000   .9000   .9000
Total Equity
  696.6000   -92.2000   -202.9000   -245.4000   -370.3000
Minority Interests
  13.9000   13.5000   14.7000   14.7000   13.4000
Total liabilities equity
  7,279.3000   4,284.7000   3,904.5000   3,640.8000   3,330.1000

 

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
  11,256.8000   6,895.7000   6,939.6000   6,800.2000   6,276.2000
Depreciation (total)
  454   204.2000   191.4000   181.4000   169.2000
Operating Result
  587.4000   -300.6000   226.5000   208.6000   98.6000
Interest Income
  276   198.7000   179.6000   168.3000   150.6000
Income Before Taxes
  267.8000   -497.2000   75.5000   28.3000   -36.1000
Income Taxes
  129.4000   -12.3000   108.7000   37.9000   56.6000
Minority Interests Profit
  -12.7000   1.3000   1.2000   1.4000   .5000
Net Income
  151.1000   -495.9000   -34.4000   -11   -93.2000

 

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
  2.1900   -7.0900   -0.4900   -0.1600   -1.3100
Dividend per Share
  3.1200   3.1200   0.5600   0.3400   0.1200

 

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
  652   125.2000   217.9000   203.5000   139.3000
Cash Flow from Investing Activities
  -317.1000   -210.5000   24.7000   -7.4000   -25.8000
Cash Flow from Financing
  -436.5000   29   -294.3000   -77.2000   -289.4000
Decrease / Increase in Cash
  -138.3000   -72.1000   -34.4000   102.1000   -179.8000
Employees
  68,400   44,360   42,700   39,500   36,400