2024-05-03  10:00:00 PM Chg. -0.1500 Volume Bid1:52:07 AM Ask1:52:07 AM Market Capitalization Dividend Y. P/E Ratio
6.8000USD -2.16% 1.37 mill.
Turnover: 7.85 mill.
6.6500Bid Size: 200 7.0100Ask Size: 1,000 610.86 mill.USD - -

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
  370.5110   310.1720   328.3620   289.2560   312.7770
Intangible Assets
  573.2680   510.3870   465.2110   346.4620   314.8950
Long-Term Investments
  18.9980   20.7250   18.8900   17.4390   16.9170
Fixed Assets
  2,056.3230   1,895.0870   1,880.8330   1,627.5180   1,628.8530
Inventories
  427.3080   391.5250   364.8870   248.1700   285.4100
Accounts Receivable
  248.4360   252.7080   236.9450   170.9690   174.0660
Cash and Cash Equivalents
  146.9920   106.5570   39.5260   37.7710   75.8710
Current Assets
  874.7810   1,051.5870   701.7870   560.9340   577.0550
Total Assets
  2,931.1040   2,946.6740   2,582.6200   2,188.4520   2,205.9080

 

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
  222.1360   229.9930   238.2980   171.0090   171.9470
Long-term debt
  740.3040   687.5010   613.5370   281.1180   230.4920
Liabilities to Banks
  -   -   -   -   -
Provisions
  121.5000   86.9000   51.9000   51.8000   -
Liabilities
  1,218.2720   1,209.6250   1,063.3010   744.8980   683.0250
Share Capital
  1.0800   1.0840   1.0880   1.0920   1.0960
Total Equity
  1,712.8320   1,737.0490   1,519.3190   1,443.5540   1,522.8830
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,931.1040   2,946.6740   2,582.6200   2,188.4520   2,205.9080

 

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
  2,853.1110   2,457.7690   2,302.4680   2,053.9030   1,970.3020
Depreciation (total)
  68.6970   60.8090   56.9140   52.0880   49.5690
Operating Result
  110.8050   106.0400   -14.8860   56.0420   107.3800
Interest Income
  -21.2740   -26.9250   -36.0780   -18.2580   -8.6540
Income Before Taxes
  89.1430   81.2020   -51.9870   33.8280   108.7930
Income Taxes
  21.8420   -.8870   -2.6970   6.2050   41.0930
Minority Interests Profit
  -   -   -   -   -
Net Income
  67.4300   9.6940   -183.3140   -80.4070   77.3640

 

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
  0.6500   0.0900   -1.7600   -0.7700   0.7700
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
  216.6240   121.3080   49.5190   156.9140   196.7590
Cash Flow from Investing Activities
  -76.2450   -82.5210   -69.9830   -45.1280   -2.3640
Cash Flow from Financing
  -118.1990   -69.4820   -44.4650   -104.4660   -162.4430
Decrease / Increase in Cash
  19.0660   -33.9750   -73.4910   -1.7550   38.1000
Employees
  7,825   7,685   5,441   4,287   -