11/15/2024  10:00:00 PM Chg. -0.6900 Volume Bid1:56:02 AM Ask1:56:02 AM Market Capitalization Dividend Y. P/E Ratio
65.6100USD -1.04% 1.89 mill.
Turnover: 83.86 mill.
65.6100Bid Size: 500 66.5700Ask Size: 200 6.2 bill.USD - 91.13

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  1,046.8880   1,391.9320   1,374.1120   1,366.5130   1,259.2030
Intangible Assets
  1,812.5150   1,400.5630   860.3360   408.2100   808.8920
Long-Term Investments
  26.0500   35.4940   63.7650   97.7860   22.5150
Fixed Assets
  5,087.6090   5,060.7180   4,537.7140   4,123.1830   4,870.1800
Inventories
  427.5510   430.4540   472.2920   511.7930   517.1980
Accounts Receivable
  316.3560   357.9480   345.9570   378.1720   367.1720
Cash and Cash Equivalents
  425.8810   545.4630   926.0370   711.0350   714.9390
Current Assets
  1,509.2100   1,461.6050   1,843.8050   1,684.8410   1,690.5020
Total Assets
  6,596.8190   6,522.3230   6,381.5190   5,808.0240   6,560.6820

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  205.3640   216.2460   213.1930   233.3070   246.9540
Long-term debt
  988.1300   989.1540   983.2900   919.2700   1,567.2310
Liabilities to Banks
  -   -   -   -   -
Provisions
  152.2000   131.5000   63.1000   .3000   -
Liabilities
  1,597.1470   1,625.6010   1,605.9550   1,448.3450   2,268.0170
Share Capital
  0.0000   0.0000   -   -   -
Total Equity
  4,999.6720   4,896.7220   4,775.5640   4,359.6790   4,292.6650
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,596.8190   6,522.3230   6,381.5190   5,808.0240   6,560.6820

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  2,610.7260   3,032.5740   2,973.5360   3,090.3250   3,239.1410
Depreciation (total)
  674.9510   704.5770   714.2150   663.0970   468.9320
Operating Result
  11.9680   88.0590   70.2820   216.4660   423.2160
Interest Income
  -21.2480   -57.6670   -52.5310   -32.9920   -48.3260
Income Before Taxes
  -2.8620   27.3050   17.1450   91.7920   395.0890
Income Taxes
  -25.9830   -43.8630   -57.4330   41.3330   60.7640
Minority Interests Profit
  -   -   -   -   -
Net Income
  -28.8450   -16.5580   -40.2880   133.1250   334.3250

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  -0.2000   -0.1300   -0.3200   1.0700   2.8600
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  687.9270   776.8200   852.5200   810.3640   945.6460
Cash Flow from Investing Activities
  -278.7140   -490.4870   -277.4090   -247.5540   -1,105.7420
Cash Flow from Financing
  -282.8520   -165.6460   -196.8480   -776.6640   165.5590
Decrease / Increase in Cash
  126.0670   119.5820   380.6230   -215.0200   4.2300
Employees
  7,300   8,600   8,300   8,100   7,900