11/14/2024  10:10:00 PM Chg. -3.13 Volume Bid11:00:38 AM Ask11:00:38 AM Market Capitalization Dividend Y. P/E Ratio
77.39USD -3.89% 1.18 mill.
Turnover: 63.94 mill.
75.00Bid Size: 100 123.82Ask Size: 200 3.7 bill.USD 3.17% 51.94

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  337.3260   343.9640   292.6220   294.5610   279.2180
Intangible Assets
  356.6390   355.0280   350.0250   761.9140   635.2430
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,149.7600   1,342.5650   1,238.4060   1,601.8020   1,438.2880
Inventories
  442.1210   413.8250   472.7940   669.1930   507.1300
Accounts Receivable
  264.4500   348.1240   294.8040   361.6530   312.4320
Cash and Cash Equivalents
  72.3770   218.0890   248.6530   120.1840   102.8890
Current Assets
  925.1790   1,113.4520   1,366.2790   1,214.6720   980.5910
Total Assets
  2,074.9390   2,456.0170   2,604.6850   2,816.4740   2,418.8790

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  250.5760   232.1070   260.1400   194.7930   116.6460
Long-term debt
  1,093.7490   1,037.0420   1,033.1970   1,560.9980   1,459.9040
Liabilities to Banks
  -   -   -   -   -
Provisions
  124.7000   171.6000   -   -   -
Liabilities
  1,597.1760   1,755.8660   1,797.5270   2,338.9040   2,103.6350
Share Capital
  20.6940   20.9350   21.0940   21.1870   21.1870
Total Equity
  477.7630   700.1510   807.1580   477.5700   315.2440
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,074.9390   2,456.0170   2,604.6850   2,816.4740   2,418.8790

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  2,209.2890   2,407.5220   2,270.6260   2,848.4880   2,685.1830
Depreciation (total)
  61.8480   62.4090   52.3020   64.6580   65.4450
Operating Result
  135.2650   155.0280   170.5830   -189.0670   196.8870
Interest Income
  -67.2600   -65.7910   -62.7350   -84.1640   -99.3510
Income Before Taxes
  72.1780   82.7570   111.1790   -270.8790   112.6820
Income Taxes
  26.5560   29.3280   39.9400   16.8360   35.0650
Minority Interests Profit
  -   -   -   -   -
Net Income
  37.2870   53.4290   79.2110   -191.5580   77.6170

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  0.9100   1.2500   1.5600   -3.7100   1.4900
Dividend per Share
  0.2900   0.3000   0.3200   0.3600   2.4500

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  113.9580   137.0290   71.0320   59.2400   431.7650
Cash Flow from Investing Activities
  -74.5530   -59.3070   -56.1670   -583.2270   -45.2110
Cash Flow from Financing
  -34.9760   68.1900   -28.2450   393.3450   -400.1620
Decrease / Increase in Cash
  2.6190   145.7120   30.5640   -128.4690   -17.2950
Employees
  7,300   7,400   -   -   -