2023-08-31  9:59:59 PM Chg. - Volume Bid1:50:00 AM Ask1:50:00 AM Market Capitalization Dividend Y. P/E Ratio
39.7500USD - 31.37 mill.
Turnover: 336.35 mill.
39.2900Bid Size: - 39.9000Ask Size: - 2.08 bill.USD - 50.96

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  215.3260   238.8410   266.3180   286.3690   303.6640
Intangible Assets
  280.7740   252.0480   201.0920   152.2640   242.6750
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,080.0770   1,089.6500   1,120.9540   1,130.8980   1,351.6510
Inventories
  247.2450   273.2440   312.4190   300.6230   315.8450
Accounts Receivable
  199.0400   196.4870   211.5320   207.0710   214.3980
Cash and Cash Equivalents
  72.8030   117.8400   213.0340   856.8690   246.0910
Current Assets
  558.9900   618.2090   764.3360   1,562.1840   802.4240
Total Assets
  1,639.0670   1,707.8590   1,885.2900   2,693.0820   2,154.0750

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  582.9200   602.5260   623.2980   766.2260   884.9840
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  18.8000   5   14.7000   2.8000   -
Liabilities
  843.7580   873.3340   970.0830   1,774.1640   1,358.8680
Share Capital
  .0600   .0610   .0620   .0620   .0630
Total Equity
  795.3090   834.5250   915.2070   918.9180   795.2070
Minority Interests
  3.8450   0.0000   0.0000   -   -
Total liabilities equity
  1,639.0670   1,707.8590   1,885.2900   2,693.0820   2,154.0750

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  1,029.5200   1,101.7140   1,168.0700   1,050.5820   1,138.9880
Depreciation (total)
  -   -   -   -   -
Operating Result
  -   -   -   -   -
Interest Income
  .4400   .5860   1.9170   1.4720   .1600
Income Before Taxes
  74.2250   8.7230   80.5170   -47.5450   -58.3840
Income Taxes
  7.0380   3.7560   -15.2830   10.3920   -5.7020
Minority Interests Profit
  -1.7430   0.0000   0.0000   -   -
Net Income
  83.0060   12.4790   65.2340   -37.1530   -64.0860

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  1.6300   0.2400   1.2600   -0.7200   -1.2400
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  178.9790   219.1830   235.2900   185.9110   182.1740
Cash Flow from Investing Activities
  -174.8610   -161.2850   -134.4840   -281.9340   -136.0650
Cash Flow from Financing
  -87.0280   -14.5780   -6.6440   736.6560   -653.3490
Decrease / Increase in Cash
  -80.8400   42.0370   94.2930   643.8350   -610.7780
Employees
  2,600   2,600   2,800   2,700   -