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

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
  876   870.6000   802.4000   791   773
Intangible Assets
  2,800.7000   2,420.3000   2,176.3000   2,504   2,319
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,372   6,799   6,603   7,551   7,383
Inventories
  623.1000   598.9000   561.7000   466   504
Accounts Receivable
  746.2000   701.9000   782   673   747
Cash and Cash Equivalents
  320.6000   309.6000   404.9000   438   339
Current Assets
  2,002.5000   1,888   1,999.9000   1,791   1,837
Total Assets
  10,374.5000   8,687   8,602.9000   9,342   9,220

 

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
  284.4000   283.9000   307.9000   305   268
Long-term debt
  1,611.6000   1,564.9000   1,433.1000   1,978   1,913
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,358   1,189.8000   1,164.9000   1,267   1,261
Liabilities
  3,746.6000   3,554   3,508   4,372   4,177
Share Capital
  2.6000   2.6000   2.6000   3   3
Total Equity
  6,627.9000   5,133   5,094.9000   4,970   5,043
Minority Interests
  11.6000   11.9000   2.4000   3   1
Total liabilities equity
  10,374.5000   8,687   8,602.9000   9,342   9,220

 

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
  3,993.4000   3,986.3000   4,029.2000   3,342   4,251
Depreciation (total)
  316.4000   330.8000   322.8000   334   346
Operating Result
  -1,562.3000   -958.1000   360.9000   -12   622
Interest Income
  -35.9000   -35.2000   -27   -47   -55
Income Before Taxes
  -1,603.5000   -958.4000   345.4000   -60   559
Income Taxes
  -53.2000   52.5000   82.3000   23   138
Minority Interests Profit
  -.3000   .1000   .2000   0.0000   0.0000
Net Income
  -1,550   -1,011   262.9000   -83   421

 

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
  -6.7600   -4.5100   1.1800   -0.3800   1.9300
Dividend per Share
  0.3500   0.3500   0.3750   0.4000   0.4300

 

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
  601.9000   499.8000   632.8000   635   657
Cash Flow from Investing Activities
  -286.4000   -253.3000   -68.4000   -1,106   -358
Cash Flow from Financing
  -400.8000   -249.8000   -466.1000   490   -379
Decrease / Increase in Cash
  -63.3000   -11   95.3000   33   -99
Employees
  16,100   16,400   15,200   15,000   15,000