2024-11-06  10:00:00 PM Chg. -1.4100 Volume Bid1:55:07 AM Ask1:55:07 AM Market Capitalization Dividend Y. P/E Ratio
18.8000USD -6.98% 4.94 mill.
Turnover: 75.27 mill.
18.7700Bid Size: 100 19.1000Ask Size: 1,100 6.33 bill.USD - 30.82

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
  657.5950   550.1390   473.7940   455.9660   469.1320
Intangible Assets
  587.5000   -   -   476.9000   425.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,891.0250   3,077.2520   3,038.1990   3,519.3650   3,448.6260
Inventories
  542.8890   495.5040   514.6730   777.1840   894.0640
Accounts Receivable
  970.0830   936.3590   1,033.9660   1,072.6840   860.2210
Cash and Cash Equivalents
  594.4810   630.0280   762.1810   731.3620   761.2350
Current Assets
  2,352.4400   2,247.9740   2,482.8900   2,874.5290   2,729.0350
Total Assets
  5,243.4650   5,325.2260   5,521.0890   6,393.8940   6,177.6610

 

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
  537.9650   459.3570   495.3630   579.1520   471.4750
Long-term debt
  2,851.7230   2,846.7510   2,854.6640   2,570.9920   2,325.6440
Liabilities to Banks
  4.2000   0.0000   1   0.0000   -
Provisions
  710.4000   817.5000   859   1,019.1000   -
Liabilities
  4,574   4,833.5120   4,924.7460   4,825.0450   4,121.3920
Share Capital
  441.3690   441.3690   441.3690   441.3690   441.3690
Total Equity
  669.4650   491.7140   596.3430   1,568.8490   2,056.2690
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,243.4650   5,325.2260   5,521.0890   6,393.8940   6,177.6610

 

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
  4,510.8520   4,504.5710   4,583.6600   5,457.7410   5,434.6870
Depreciation (total)
  -   -   -   -   -
Operating Result
  -236.5070   39.2400   380.8850   729.5620   675.5150
Interest Income
  175.4230   194.8780   194.3870   250.4340   123.4200
Income Before Taxes
  -419.2610   -158.2880   183.8060   470.7640   504.3350
Income Taxes
  111.7320   55.2240   68.6490   -420.3810   135.8510
Minority Interests Profit
  -   -   -   -   -
Net Income
  -530.9930   -213.5120   126.6280   902.9870   393.9130

 

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
  -1.5400   -0.6200   0.3600   2.5800   1.1100
Dividend per Share
  -   -   -   -   -

 

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
  -27.3170   180.9770   288.5020   485.4630   442.8420
Cash Flow from Investing Activities
  -160.7580   -114.1760   -134.9100   -105.0970   -144.2250
Cash Flow from Financing
  -285.1570   -33.1380   -5.8420   -402.0740   -260.6390
Decrease / Increase in Cash
  -484.7400   35.5470   132.1530   -30.8190   29.8730
Employees
  27,000   24,000   32,100   36,300   -