18/11/2024  22:00:00 Chg. +0.4600 Volume Bid10:09:30 Ask10:09:30 Market Capitalization Dividend Y. P/E Ratio
115.3600USD +0.40% 351,542
Turnover: 21.77 mill.
46.3800Bid Size: 100 183.4200Ask Size: 100 5.2 bill.USD - 54.16

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
  233.2280   207.8160   163.1840   140.1230   128.8060
Intangible Assets
  185.0970   132.9550   92.5290   64.9410   46.2820
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,710.5900   1,676.7610   1,643.8610   1,548.4940   1,554.8250
Inventories
  227.8960   182.3770   165.7990   228.7010   283.6860
Accounts Receivable
  472.9250   369.8280   298.4590   280.4350   303.8210
Cash and Cash Equivalents
  149.9040   206.9330   162.5790   202.0070   302.0490
Current Assets
  997.2510   930.2620   749.9290   829.5840   1,049.4380
Total Assets
  2,707.8410   2,607.0230   2,393.7900   2,378.0780   2,604.2630

 

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
  328.1280   215.6390   193.1290   237.1780   199.5200
Long-term debt
  932.4820   902.5770   450.2280   452.5260   454.8270
Liabilities to Banks
  -   -   -   -   -
Provisions
  1.8000   -   -   -   -
Liabilities
  1,907.0260   1,766.7500   1,251.0310   1,186.5220   1,272.8320
Share Capital
  1,357.6000   1,389.4190   1,779.7750   1,788.4790   1,820.5100
Total Equity
  800.8150   840.2730   1,142.7590   1,191.5560   1,331.4310
Minority Interests
  24.2770   23.7250   26.6820   23.0830   20.5200
Total liabilities equity
  2,707.8410   2,607.0230   2,393.7900   2,378.0780   2,604.2630

 

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
  2,502.4700   2,173.3500   1,981.5720   1,795.5640   2,173.6330
Depreciation (total)
  114.4000   97.2900   84.1530   66.7630   55.7630
Operating Result
  132.6830   -10.3950   -79.2990   -7.4390   128.8670
Interest Income
  -50.6040   -41.0030   -27.0810   -4.0910   .9650
Income Before Taxes
  73.0320   -56.6390   -123.8100   -15.7430   127.3860
Income Taxes
  20.6170   .2380   45.5120   6.1960   29.0680
Minority Interests Profit
  3.4090   1.0780   2.9570   .1850   1.3950
Net Income
  49.0060   -57.9550   -81.2550   -9.7320   96.9230

 

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
  1.2400   -1.4400   -1.8300   -0.2200   2.1300
Dividend per Share
  -   -   -   -   -

 

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
  172.8400   109.5140   154.7940   24.5000   124.9710
Cash Flow from Investing Activities
  -48.1800   -41.0360   -34.8840   40.5160   -23.3080
Cash Flow from Financing
  -97.5190   -11.5760   -152.8870   -18.7370   -3.5080
Decrease / Increase in Cash
  27.5760   57.0290   -44.3540   39.4280   100.0420
Employees
  7,900   -   -   -   -