11/11/2024  22:10:00 Chg. -0.43 Volume Bid22:59:37 Ask22:59:37 Market Capitalization Dividend Y. P/E Ratio
37.20USD -1.14% 772,619
Turnover: 20.93 mill.
35.00Bid Size: 1,000 42.25Ask Size: 600 1.93 bill.USD - 39.16

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
  1,274.4000   1,045.2000   1,070   1,019.1000   666.5000
Intangible Assets
  700.2000   554.7000   615   555   296
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,182.2000   3,919.9000   4,056.9000   3,951.2000   3,439.4000
Inventories
  839.7000   544   598.6000   677.8000   589.5000
Accounts Receivable
  351.3000   270.6000   308.8000   209.2000   158.8000
Cash and Cash Equivalents
  164.3000   202.3000   364.6000   308.6000   43
Current Assets
  1,417.1000   1,219.5000   1,428.8000   1,255.8000   814.5000
Total Assets
  5,599.3000   5,139.4000   5,485.7000   5,207   4,253.9000

 

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
  577.9000   508.4000   627.7000   786   618.7000
Long-term debt
  2,297.4000   2,091.7000   2,199   1,890.7000   1,394
Liabilities to Banks
  -   -   -   -   -
Provisions
  410.3000   374.7000   -   -   -
Liabilities
  3,457.4000   3,308.5000   3,620.7000   3,361.6000   2,566.9000
Share Capital
  .6000   .6000   .6000   .6000   .6000
Total Equity
  2,141.9000   1,830.9000   1,865   1,845.4000   1,687
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,599.3000   5,139.4000   5,485.7000   5,207   4,253.9000

 

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
  5,812.1000   4,288.9000   4,349.7000   4,327.6000   3,454
Depreciation (total)
  258.3000   210.6000   203.2000   213.9000   143.8000
Operating Result
  67.9000   -16.1000   149.1000   21.3000   -21.5000
Interest Income
  -114.6000   -102.4000   -104.8000   -81.2000   -69.9000
Income Before Taxes
  -84.8000   -155.8000   17.1000   -31.5000   -7.8000
Income Taxes
  -23.4000   -45.5000   -32.1000   -4.4000   8.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -61.4000   -361   13.8000   -12.5000   -146.3000

 

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
  -1.1000   -6.4200   0.2400   -0.2200   -2.6100
Dividend per Share
  -   -   -   -   -

 

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
  505.8000   307.7000   416.7000   324.9000   -150.7000
Cash Flow from Investing Activities
  -160.9000   -68.1000   -332.4000   -16.8000   412
Cash Flow from Financing
  -311   -206.9000   74   -362.3000   -522.7000
Decrease / Increase in Cash
  -31.5000   38   162.3000   -56   -265.6000
Employees
  12,700   10,800   -   -   -