2024-04-29  4:57:57 PM Chg. -0.29 Volume Bid4:58:12 PM Ask4:58:12 PM Market Capitalization Dividend Y. P/E Ratio
24.61USD -1.16% 202,649
Turnover: 3.75 mill.
24.61Bid Size: 100 24.64Ask Size: 100 2.48 bill.USD - 25.18

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
  964.6700   776.5320   591.1070   489.5960   438.4490
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,580.1090   1,496.2270   875.5790   774.8560   734.6230
Inventories
  194.5070   174.7440   141.2410   153.6820   184.3750
Accounts Receivable
  -   421.3600   296.2140   262.9600   296.5540
Cash and Cash Equivalents
  354.2590   373.6550   452.0160   538.1140   568.7450
Current Assets
  1,244.8890   1,244.4360   1,170.2630   1,188.0030   1,297.0600
Total Assets
  2,824.9980   2,740.6630   2,045.8420   1,962.8590   2,031.6830

 

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
  102.6360   145.9330   94.2070   122.3270   148.0180
Long-term debt
  786.5800   796.5160   805.2510   702.0670   700.9730
Liabilities to Banks
  -   -   -   -   -
Provisions
  392.1000   337.7000   -   -   -
Liabilities
  1,409.7000   1,665.2540   1,487.6850   1,451.8350   1,505.8790
Share Capital
  27.7090   27.7090   27.7090   27.7090   27.7090
Total Equity
  1,415.2980   1,075.4090   558.1570   511.0240   525.8040
Minority Interests
  6.0630   6.0630   6.0630   6.0630   6.0630
Total liabilities equity
  2,824.9980   2,740.6630   2,045.8420   1,962.8590   2,031.6830

 

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
  1,909.4820   2,048.1240   1,827.8890   1,869.2750   2,066.0840
Depreciation (total)
  -   -   -   -   -
Operating Result
  -145.4820   -290.7130   -446.0790   39.7990   110.8630
Interest Income
  -27.7800   -34.8180   -40.8170   -36.3330   -32.5070
Income Before Taxes
  -185.8330   -330.8210   -498.8970   -5.7090   79.0520
Income Taxes
  26.4940   17.6230   -2.1460   43.5980   53.1110
Minority Interests Profit
  -   -   -   -   -
Net Income
  -212.3270   -348.4440   -496.7510   -49.3070   25.9410

 

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
  -2.1600   -3.5200   -5.0100   -0.4900   0.2600
Dividend per Share
  0.0000   0.0000   -   -   -

 

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
  36.5670   157.5690   136.6470   225.3140   120.8830
Cash Flow from Investing Activities
  -98.8420   -134.7870   -52.5900   -34.1570   -76.8650
Cash Flow from Financing
  -5.6280   -2.2990   -1.6990   -101.6820   -1.8620
Decrease / Increase in Cash
  -76.0570   19.3960   78.3610   86.0980   30.6310
Employees
  8,600   9,100   -   -   -