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

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  176.4580   200.7680   226.5510   233.2280   207.8160
Intangible Assets
  72.1510   95.2280   257.5830   185.0970   132.9550
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  845.3450   1,256.4050   1,712.8410   1,710.5900   1,676.7610
Inventories
  163.0490   193.8350   220.6740   227.8960   182.3770
Accounts Receivable
  351.5060   398.0290   437.1610   472.9250   369.8280
Cash and Cash Equivalents
  133.5650   176.2740   120.2210   149.9040   206.9330
Current Assets
  732.4660   849.7420   896.1410   997.2510   930.2620
Total Assets
  1,577.8110   2,106.1470   2,608.9820   2,707.8410   2,607.0230

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  172.7110   262.1660   309.9510   328.1280   215.6390
Long-term debt
  290.4600   593.5720   988.1850   932.4820   902.5770
Liabilities to Banks
  -   -   -   -   -
Provisions
  3.1000   1.5000   1.5000   1.8000   -
Liabilities
  927.4580   1,300.5150   1,874.9340   1,907.0260   1,766.7500
Share Capital
  1,270.4670   1,294.7670   1,334.3640   1,357.6000   1,389.4190
Total Equity
  650.3530   805.6320   734.0480   800.8150   840.2730
Minority Interests
  18.7490   19.2160   21.3850   24.2770   23.7250
Total liabilities equity
  1,577.8110   2,106.1470   2,608.9820   2,707.8410   2,607.0230

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  2,013.1860   2,018.1970   2,376.1170   2,502.4700   2,173.3500
Depreciation (total)
  68.3180   63.2150   122.4970   114.4000   97.2900
Operating Result
  96.2110   151.4260   -49.6920   132.6830   -10.3950
Interest Income
  -10.0830   -9.4550   -56.0500   -50.6040   -41.0030
Income Before Taxes
  84.6270   134.5750   -109.1510   73.0320   -56.6390
Income Taxes
  49.5740   74.3260   12.5700   20.6170   .2380
Minority Interests Profit
  3.2830   0.0000   2.6690   3.4090   1.0780
Net Income
  31.7700   57.2980   -99.2500   49.0060   -57.9550

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  0.8300   1.4800   -2.5300   1.2400   -1.4400
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  115.8420   191.3540   109.7550   172.8400   109.5140
Cash Flow from Investing Activities
  -47.5280   -148.1790   -862.6580   -48.1800   -41.0360
Cash Flow from Financing
  -63.0230   301.9590   395.8210   -97.5190   -11.5760
Decrease / Increase in Cash
  2.5470   353.7700   -365.0070   27.5760   57.0290
Employees
  7,300   6,500   8,000   7,900   -