11/8/2024  10:00:00 PM Chg. -0.0600 Volume Bid12:56:18 AM Ask12:56:18 AM Market Capitalization Dividend Y. P/E Ratio
7.4050USD -0.80% 2.02 mill.
Turnover: 11.72 mill.
7.0000Bid Size: 10,000 7.6900Ask Size: 200 665.3 mill.USD - -

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
  328.3620   289.2560   312.7770   297.4050   296.3250
Intangible Assets
  465.2110   346.4620   314.8950   477.5330   298.1050
Long-Term Investments
  18.8900   17.4390   16.9170   14.4560   12.7980
Fixed Assets
  1,880.8330   1,627.5180   1,628.8530   1,858.2580   1,667.6080
Inventories
  364.8870   248.1700   285.4100   308.0340   310.3410
Accounts Receivable
  236.9450   170.9690   174.0660   170.6610   160.9480
Cash and Cash Equivalents
  39.5260   37.7710   75.8710   65.5120   53.3640
Current Assets
  701.7870   560.9340   577.0550   600.1260   591.0310
Total Assets
  2,582.6200   2,188.4520   2,205.9080   2,458.3840   2,258.6390

 

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
  238.2980   171.0090   171.9470   174.7650   134.7800
Long-term debt
  613.5370   281.1180   230.4920   880.9380   821.1810
Liabilities to Banks
  -   -   -   -   -
Provisions
  51.9000   51.8000   -   -   -
Liabilities
  1,063.3010   744.8980   683.0250   1,375.2160   1,240.7320
Share Capital
  1.0880   1.0920   1.0960   1.1110   1.1130
Total Equity
  1,519.3190   1,443.5540   1,522.8830   1,083.1680   1,017.9070
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,582.6200   2,188.4520   2,205.9080   2,458.3840   2,258.6390

 

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
  2,302.4680   2,053.9030   1,970.3020   1,891.7930   1,796.6430
Depreciation (total)
  56.9140   52.0880   49.5690   46.8490   50.7770
Operating Result
  -14.8860   56.0420   107.3800   104.6810   -85.6200
Interest Income
  -36.0780   -18.2580   -8.6540   -12.5700   -45.7830
Income Before Taxes
  -51.9870   33.8280   108.7930   103.4910   -129.5810
Income Taxes
  -2.6970   6.2050   41.0930   22.7160   -14.1780
Minority Interests Profit
  -   -   -   -   -
Net Income
  -183.3140   -80.4070   77.3640   77.8730   -116.5370

 

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
  -1.7600   -0.7700   0.7700   0.8400   -1.3000
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
  49.5190   156.9140   196.7590   80.2410   66.8190
Cash Flow from Investing Activities
  -69.9830   -45.1280   -2.3640   -288.3090   -19.6400
Cash Flow from Financing
  -44.4650   -104.4660   -162.4430   212.7870   -63.0600
Decrease / Increase in Cash
  -73.4910   -1.7550   38.1000   -10.3590   -12.1480
Employees
  5,441   4,287   -   -   -