08/11/2024  21:59:54 Chg. +0.42 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
54.42USD +0.77% 153,819
Turnover: 8.35 mill.
-Bid Size: - -Ask Size: - 9.45 bill.USD 0.81% 25.43

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
  422.2000   435.1000   420.8000   435.8000   507.9000
Intangible Assets
  678.7000   667.4000   649.3000   641.4000   630.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,031.1000   2,086.6000   1,910   2,161.6000   2,340.2000
Inventories
  196.8000   183   222.3000   260.5000   312.1000
Accounts Receivable
  345.1000   317.7000   321.5000   372   383.7000
Cash and Cash Equivalents
  65.7000   41.9000   45.8000   64.9000   65
Current Assets
  671.5000   607.4000   805.4000   900.2000   968.4000
Total Assets
  2,702.6000   2,694   2,715.4000   3,061.8000   3,308.6000

 

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
  219.3000   241.2000   253   251.7000   324.1000
Long-term debt
  1,817.8000   1,680.7000   1,599.1000   1,502.6000   1,323
Liabilities to Banks
  -   -   -   -   -
Provisions
  174.6000   114.3000   117.5000   102.1000   -
Liabilities
  2,714.8000   2,581.5000   2,497.9000   2,701.4000   2,804
Share Capital
  4   4   4   4   2.8000
Total Equity
  -12.2000   112.5000   217.5000   360.4000   504.6000
Minority Interests
  3   2.2000   2.9000   .9000   8.9000
Total liabilities equity
  2,702.6000   2,694   2,715.4000   3,061.8000   3,308.6000

 

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
  3,127.3000   2,754.4000   2,702.9000   3,106   3,676.9000
Depreciation (total)
  -   -   -   -   -
Operating Result
  415.5000   288.4000   256.3000   346.7000   532.1000
Interest Income
  85.2000   108   92.3000   85.7000   77
Income Before Taxes
  283.3000   188.4000   165   265.5000   452.4000
Income Taxes
  -86.8000   -47.7000   -49.6000   -74.7000   -102.6000
Minority Interests Profit
  -5.6000   -10.7000   -2.9000   -.1000   1
Net Income
  202.1000   151.4000   100.5000   189.5000   348.8000

 

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
  0.8575   0.7000   0.4625   0.8700   1.6800
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
  165.5000   222.9000   207.5000   314.8000   654.7000
Cash Flow from Investing Activities
  -62.4000   -62.1000   -71.2000   -90.2000   -146.6000
Cash Flow from Financing
  -185.1000   -175.2000   -107   -203.2000   -522.6000
Decrease / Increase in Cash
  -88.2000   -23.8000   3.9000   21.4000   -14.5000
Employees
  7,300   7,000   6,200   7,400   -