2024-05-03  10:00:00 PM Chg. +7.1900 Volume Bid12:35:23 AM Ask12:35:23 AM Market Capitalization Dividend Y. P/E Ratio
107.0100USD +7.20% 1.24 mill.
Turnover: 86.66 mill.
107.2600Bid Size: 100 113.5100Ask Size: 100 4.91 bill.USD - 50.24

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
  226.5510   233.2280   207.8160   163.1840   140.1230
Intangible Assets
  257.5830   185.0970   132.9550   92.5290   64.9410
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,712.8410   1,710.5900   1,676.7610   1,643.8610   1,548.4940
Inventories
  220.6740   227.8960   182.3770   165.7990   228.7010
Accounts Receivable
  437.1610   472.9250   369.8280   298.4590   280.4350
Cash and Cash Equivalents
  120.2210   149.9040   206.9330   162.5790   202.0070
Current Assets
  896.1410   997.2510   930.2620   749.9290   829.5840
Total Assets
  2,608.9820   2,707.8410   2,607.0230   2,393.7900   2,378.0780

 

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
  309.9510   328.1280   215.6390   193.1290   237.1780
Long-term debt
  988.1850   932.4820   902.5770   450.2280   452.5260
Liabilities to Banks
  -   -   -   -   -
Provisions
  1.5000   1.8000   -   -   -
Liabilities
  1,874.9340   1,907.0260   1,766.7500   1,251.0310   1,186.5220
Share Capital
  1,334.3640   1,357.6000   1,389.4190   1,779.7750   1,788.4790
Total Equity
  734.0480   800.8150   840.2730   1,142.7590   1,191.5560
Minority Interests
  21.3850   24.2770   23.7250   26.6820   23.0830
Total liabilities equity
  2,608.9820   2,707.8410   2,607.0230   2,393.7900   2,378.0780

 

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
  2,376.1170   2,502.4700   2,173.3500   1,981.5720   1,795.5640
Depreciation (total)
  122.4970   114.4000   97.2900   84.1530   66.7630
Operating Result
  -49.6920   132.6830   -10.3950   -79.2990   -7.4390
Interest Income
  -56.0500   -50.6040   -41.0030   -27.0810   -4.0910
Income Before Taxes
  -109.1510   73.0320   -56.6390   -123.8100   -15.7430
Income Taxes
  12.5700   20.6170   .2380   45.5120   6.1960
Minority Interests Profit
  2.6690   3.4090   1.0780   2.9570   .1850
Net Income
  -99.2500   49.0060   -57.9550   -81.2550   -9.7320

 

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
  -2.5300   1.2400   -1.4400   -1.8300   -0.2200
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
  109.7550   172.8400   109.5140   154.7940   24.5000
Cash Flow from Investing Activities
  -862.6580   -48.1800   -41.0360   -34.8840   40.5160
Cash Flow from Financing
  395.8210   -97.5190   -11.5760   -152.8870   -18.7370
Decrease / Increase in Cash
  -365.0070   27.5760   57.0290   -44.3540   39.4280
Employees
  8,000   7,900   -   -   -