2024-05-03  10:10:00 PM Chg. +0.16 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
3.95USD +4.22% 1.97 mill.
Turnover: 7.04 mill.
3.80Bid Size: 1,000 4.45Ask Size: 3,000 518 mill.USD - 19.75

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
  895.3050   853.9310   758.6370   96.8560   88.9760
Intangible Assets
  47.7100   82.1840   74.1990   41.4870   36.9580
Long-Term Investments
  -   -   -   -   11.2330
Fixed Assets
  970.2600   984.8360   920.5680   201.2930   187.8760
Inventories
  120.0540   143.5710   136.5100   76.6580   69.0980
Accounts Receivable
  172.9770   187.5920   176.5130   64.0780   91.2020
Cash and Cash Equivalents
  26.1280   40.0380   17.7040   67.2520   31.5510
Current Assets
  338.3540   400.6910   351.3540   931.5460   210.3900
Total Assets
  1,308.6140   1,385.5270   1,271.9220   1,132.8390   398.2660

 

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
  84.8760   80.2790   88.9170   22.5730   37.9430
Long-term debt
  629.8550   815.5600   842.8710   199.8940   151.9360
Liabilities to Banks
  -   -   -   -   -
Provisions
  74.3000   92.4000   90.9000   -   -
Liabilities
  956.0530   1,072.7780   1,109.0960   1,061.7770   299.7030
Share Capital
  1.1850   1.2850   1.2830   1.2890   1.3010
Total Equity
  352.5610   312.7490   162.8260   71.0620   98.5630
Minority Interests
  144.4810   139.3490   128.4530   80.7020   -1.1410
Total liabilities equity
  1,308.6140   1,385.5270   1,271.9220   1,132.8390   398.2660

 

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
  820.3780   998.7750   1,037.9330   377.7150   388.2720
Depreciation (total)
  116.1590   114.9250   124.2260   38.2140   33.5020
Operating Result
  -   -   -   -   -
Interest Income
  -57.2460   -70.9460   -73.2300   -18.9260   -16.3770
Income Before Taxes
  -60.9830   -42.7250   -150.2870   -26.8440   -16.8050
Income Taxes
  1.2000   6.2990   6.1640   1.7580   2.0840
Minority Interests Profit
  23.1350   22.6230   13.0870   47.7900   -.2690
Net Income
  -28.7390   -61.6170   -147.4130   -98.9330   103.3330

 

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
  -0.3400   -0.5000   -1.1700   -0.4100   0.8200
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
  64.5950   46.5860   90.2320   76.9120   4.6570
Cash Flow from Investing Activities
  -48.0930   -188.6460   -106.4420   6.0380   -5.1750
Cash Flow from Financing
  -21.3360   154.9940   -5.9250   -17.6290   -50.0540
Decrease / Increase in Cash
  -3.7120   13.7130   -22.3340   66.1260   -52.3430
Employees
  2,600   2,900   2,600   -   -