2024-11-12  10:10:00 PM Chg. -1.83 Volume Bid12:29:01 AM Ask12:29:01 AM Market Capitalization Dividend Y. P/E Ratio
68.12USD -2.62% 604,815
Turnover: 24.89 mill.
68.30Bid Size: 1,100 83.99Ask Size: 200 3.36 bill.USD 3.60% 45.72

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
  342.4920   337.3260   343.9640   292.6220   294.5610
Intangible Assets
  370.8580   356.6390   355.0280   350.0250   761.9140
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,172.0160   1,149.7600   1,342.5650   1,238.4060   1,601.8020
Inventories
  398.3590   442.1210   413.8250   472.7940   669.1930
Accounts Receivable
  280.5090   264.4500   348.1240   294.8040   361.6530
Cash and Cash Equivalents
  69.7580   72.3770   218.0890   248.6530   120.1840
Current Assets
  912.8740   925.1790   1,113.4520   1,366.2790   1,214.6720
Total Assets
  2,084.8900   2,074.9390   2,456.0170   2,604.6850   2,816.4740

 

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
  233.6580   250.5760   232.1070   260.1400   194.7930
Long-term debt
  1,108.0710   1,093.7490   1,037.0420   1,033.1970   1,560.9980
Liabilities to Banks
  -   -   -   -   -
Provisions
  139.2000   124.7000   171.6000   -   -
Liabilities
  1,610.4990   1,597.1760   1,755.8660   1,797.5270   2,338.9040
Share Capital
  20.3800   20.6940   20.9350   21.0940   21.1870
Total Equity
  474.3910   477.7630   700.1510   807.1580   477.5700
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,084.8900   2,074.9390   2,456.0170   2,604.6850   2,816.4740

 

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
  1,977.9180   2,209.2890   2,407.5220   2,270.6260   2,848.4880
Depreciation (total)
  55.8030   61.8480   62.4090   52.3020   64.6580
Operating Result
  96.4500   135.2650   155.0280   170.5830   -189.0670
Interest Income
  -63.8710   -67.2600   -65.7910   -62.7350   -84.1640
Income Before Taxes
  33.8100   72.1780   82.7570   111.1790   -270.8790
Income Taxes
  .5550   26.5560   29.3280   39.9400   16.8360
Minority Interests Profit
  -   -   -   -   -
Net Income
  125.6780   37.2870   53.4290   79.2110   -191.5580

 

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
  3.0600   0.9100   1.2500   1.5600   -3.7100
Dividend per Share
  1.2800   0.2900   0.3000   0.3200   0.3600

 

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
  66.4460   113.9580   137.0290   71.0320   59.2400
Cash Flow from Investing Activities
  -5.6800   -74.5530   -59.3070   -56.1670   -583.2270
Cash Flow from Financing
  39.0650   -34.9760   68.1900   -28.2450   393.3450
Decrease / Increase in Cash
  22.0770   2.6190   145.7120   30.5640   -128.4690
Employees
  7,200   7,300   7,400   -   -