14/03/2022  00:00:00 Chg. - Volume Bid00:00:00 Ask00:00:00 Market Capitalization Dividend Y. P/E Ratio
46.49USD - 970,379
Turnover: -
46.48Bid Size: - 46.50Ask Size: - 1.5 bill.USD - 8.77

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
  906.7220   958.7230   941.4760   925.9400   942.7030
Intangible Assets
  439.1980   406.8630   362.0380   325.8770   294.7340
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,160.1390   2,202.7750   2,129.1480   2,182.3490   1,814.5670
Inventories
  327.9960   367.7960   410.6400   -   -
Accounts Receivable
  200.8600   196.6830   198.0460   169.6030   180.2580
Cash and Cash Equivalents
  121.7490   89.0520   85.8910   35.0330   85.9010
Current Assets
  746.5060   729.7520   765.5560   650.0360   646.3900
Total Assets
  2,906.6450   2,932.5270   2,894.7040   2,832.3850   2,460.9570

 

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
  150.0810   169.2650   182.1530   168.5410   176.2290
Long-term debt
  1,697.7000   1,574.8810   1,487.2980   1,311.4860   865.5160
Liabilities to Banks
  -   -   -   -   -
Provisions
  211.4000   148.1000   127.8000   125.2000   -
Liabilities
  2,416.4080   2,266.0080   2,147.1050   2,042.9570   1,811.9550
Share Capital
  .3100   .3160   .3190   .3180   .3190
Total Equity
  490.2370   666.5190   747.5990   789.4280   649.0020
Minority Interests
  32.3360   30.0380   32.4610   37.9850   44.6390
Total liabilities equity
  2,906.6450   2,932.5270   2,894.7040   2,832.3850   2,460.9570

 

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
  1,744.1040   1,960.3620   2,011.6750   1,804.4360   1,563.1500
Depreciation (total)
  125.6580   137.1620   141.4100   136.1710   126.0220
Operating Result
  136.2510   202.1240   250.7340   119.4620   -331.5880
Interest Income
  -138.9520   -132.4590   -93.7720   -75.7820   -57.9300
Income Before Taxes
  12.6860   34.7620   74.0950   44.0040   -253.7200
Income Taxes
  91.9540   57.8840   -3.5740   11.8130   32.0340
Minority Interests Profit
  2.6680   4.9030   -3.5060   -4.5120   -3.9160
Net Income
  107.3080   97.5490   67.0150   51.3050   -225.6020

 

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
  3.4800   3.1200   2.1000   1.6100   -7.0800
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
  138.4680   255.4400   246.5790   234.9400   151.3310
Cash Flow from Investing Activities
  -1,364.7550   -122.5910   -111.0970   -108.7240   424.5320
Cash Flow from Financing
  1,280.1360   -175.1110   -136.7230   -176.1380   -520.9330
Decrease / Increase in Cash
  51.7000   -32.6970   -3.1610   -50.8580   50.8680
Employees
  1,971   1,931   1,918   1,944   -