11/14/2024  10:00:00 PM Chg. +0.5200 Volume Bid10:21:58 PM Ask10:21:58 PM Market Capitalization Dividend Y. P/E Ratio
17.8700USD +3.00% 3.57 mill.
Turnover: 53.28 mill.
17.8700Bid Size: 800 18.0000Ask Size: 1,000 3.55 bill.USD 3.13% -

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  870.6000   802.4000   791   773   761
Intangible Assets
  2,420.3000   2,176.3000   2,504   2,319   1,903
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,799   6,603   7,551   7,383   5,750
Inventories
  598.9000   561.7000   466   504   627
Accounts Receivable
  701.9000   782   673   747   632
Cash and Cash Equivalents
  309.6000   404.9000   438   339   365
Current Assets
  1,888   1,999.9000   1,791   1,837   1,893
Total Assets
  8,687   8,602.9000   9,342   9,220   7,643

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  283.9000   307.9000   305   268   279
Long-term debt
  1,564.9000   1,433.1000   1,978   1,913   1,826
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,189.8000   1,164.9000   1,267   1,261   -
Liabilities
  3,554   3,508   4,372   4,177   3,831
Share Capital
  2.6000   2.6000   3   3   3
Total Equity
  5,133   5,094.9000   4,970   5,043   3,812
Minority Interests
  11.9000   2.4000   3   1   1
Total liabilities equity
  8,687   8,602.9000   9,342   9,220   7,643

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  3,986.3000   4,029.2000   3,342   4,251   3,922
Depreciation (total)
  330.8000   322.8000   334   346   328
Operating Result
  -958.1000   360.9000   -12   622   -937
Interest Income
  -35.2000   -27   -47   -55   -60
Income Before Taxes
  -958.4000   345.4000   -60   559   -1,055
Income Taxes
  52.5000   82.3000   23   138   -105
Minority Interests Profit
  .1000   .2000   0.0000   0.0000   0.0000
Net Income
  -1,011   262.9000   -83   421   -950

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  -4.5100   1.1800   -0.3800   1.9300   -4.4100
Dividend per Share
  0.3500   0.3750   0.4000   0.4300   0.5000

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  499.8000   632.8000   635   657   517
Cash Flow from Investing Activities
  -253.3000   -68.4000   -1,106   -358   -138
Cash Flow from Financing
  -249.8000   -466.1000   490   -379   -329
Decrease / Increase in Cash
  -11   95.3000   33   -99   26
Employees
  16,400   15,200   15,000   15,000   -