2024-07-11  10:00:00 PM Chg. +3.4200 Volume Bid1:35:36 AM Ask1:35:36 AM Market Capitalization Dividend Y. P/E Ratio
103.4200USD +3.42% 1.36 mill.
Turnover: 64.26 mill.
100.6300Bid Size: 100 105.5000Ask Size: 100 4.71 bill.USD - 48.55

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  200.7680   226.5510   233.2280   207.8160   163.1840
Intangible Assets
  95.2280   257.5830   185.0970   132.9550   92.5290
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,256.4050   1,712.8410   1,710.5900   1,676.7610   1,643.8610
Inventories
  193.8350   220.6740   227.8960   182.3770   165.7990
Accounts Receivable
  398.0290   437.1610   472.9250   369.8280   298.4590
Cash and Cash Equivalents
  176.2740   120.2210   149.9040   206.9330   162.5790
Current Assets
  849.7420   896.1410   997.2510   930.2620   749.9290
Total Assets
  2,106.1470   2,608.9820   2,707.8410   2,607.0230   2,393.7900

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  262.1660   309.9510   328.1280   215.6390   193.1290
Long-term debt
  593.5720   988.1850   932.4820   902.5770   450.2280
Liabilities to Banks
  -   -   -   -   -
Provisions
  1.5000   1.5000   1.8000   -   -
Liabilities
  1,300.5150   1,874.9340   1,907.0260   1,766.7500   1,251.0310
Share Capital
  1,294.7670   1,334.3640   1,357.6000   1,389.4190   1,779.7750
Total Equity
  805.6320   734.0480   800.8150   840.2730   1,142.7590
Minority Interests
  19.2160   21.3850   24.2770   23.7250   26.6820
Total liabilities equity
  2,106.1470   2,608.9820   2,707.8410   2,607.0230   2,393.7900

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  2,018.1970   2,376.1170   2,502.4700   2,173.3500   1,981.5720
Depreciation (total)
  63.2150   122.4970   114.4000   97.2900   84.1530
Operating Result
  151.4260   -49.6920   132.6830   -10.3950   -79.2990
Interest Income
  -9.4550   -56.0500   -50.6040   -41.0030   -27.0810
Income Before Taxes
  134.5750   -109.1510   73.0320   -56.6390   -123.8100
Income Taxes
  74.3260   12.5700   20.6170   .2380   45.5120
Minority Interests Profit
  0.0000   2.6690   3.4090   1.0780   2.9570
Net Income
  57.2980   -99.2500   49.0060   -57.9550   -81.2550

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  1.4800   -2.5300   1.2400   -1.4400   -1.8300
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  191.3540   109.7550   172.8400   109.5140   154.7940
Cash Flow from Investing Activities
  -148.1790   -862.6580   -48.1800   -41.0360   -34.8840
Cash Flow from Financing
  301.9590   395.8210   -97.5190   -11.5760   -152.8870
Decrease / Increase in Cash
  353.7700   -365.0070   27.5760   57.0290   -44.3540
Employees
  6,500   8,000   7,900   -   -