15/11/2024  21:59:57 Chg. +0.22 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
21.67USD +1.03% 14,241
Turnover: 307,114.06
-Bid Size: - -Ask Size: - 1.3 bill.USD - -

Assets

2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  602.0900   571.1460   1,639.2590   1,701.2160   1,784
Intangible Assets
  208.2890   193.2090   1,041.0580   969.6000   891
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,223.8930   1,175.5580   3,613.0440   3,882.0550   3,975
Inventories
  1,031.6900   1,135.7750   2,089.4160   2,280.7670   2,247
Accounts Receivable
  525.6360   579.7020   1,065.6990   1,120.1990   1,103
Cash and Cash Equivalents
  15.4140   23.3150   42.3500   46.9930   41
Current Assets
  1,662.6700   1,788.9140   3,567.9210   3,704.9170   3,550
Total Assets
  2,886.5630   2,964.4720   7,180.9650   7,586.9720   7,525

 

Liabilities

2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  534.6160   517.1250   1,476.8570   1,633.4480   1,644
Long-term debt
  373.4750   347.7090   2,927.2580   2,426.9940   2,210
Liabilities to Banks
  223.6000   210   0.0000   0.0000   0.0000
Provisions
  98.8000   44.4000   1   -   -
Liabilities
  1,204.6420   1,118.5170   5,670.0310   6,444.7140   6,011
Share Capital
  .5060   .5100   .5350   .5530   1
Total Equity
  1,681.9210   1,845.9550   1,510.9340   1,142.2580   1,514
Minority Interests
  -   -   -2.7370   -2.4870   -1
Total liabilities equity
  2,886.5630   2,964.4720   7,180.9650   7,586.9720   7,525

 

Income Statement

2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  9,274.4710   10,226.6830   21,387.0680   26,514.2670   26,950
Depreciation (total)
  86.0510   87.6310   246.8250   281.5350   285
Operating Result
  226.0250   227.2250   -291.0120   -195.6150   294
Interest Income
  -16.7540   -16.0250   -179.9630   -191.6070   -204
Income Before Taxes
  214.4000   212.7000   -435.3000   -344.5000   183
Income Taxes
  84.2680   47.0750   -84.6090   -90.4450   34
Minority Interests Profit
  -   -   -.1070   -4.9290   -6
Net Income
  130.1550   165.6700   -284.9900   -274.1400   149

 

Per Share

2017
IFRS
in USD
2018
IFRS
in USD
2019
IFRS
in USD
2020
IFRS
in USD
2021
US GAAP
in USD
Earnings per Share
  2.5700   3.2800   -5.5600   -5.1000   2.6500
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  280.7760   109.4720   284.5300   456.5360   614
Cash Flow from Investing Activities
  -59.9590   -47.0050   -2,258.7870   -1.4660   -237
Cash Flow from Financing
  -224.5610   -53.9910   1,996.3520   -453.0710   -384
Decrease / Increase in Cash
  -3.1790   7.9010   21.9520   1.8450   -6
Employees
  9,700   10,000   19,000   28,300   28,300