2024-04-25  8:05:49 AM Chg. -0.2000 Volume Bid11:51:41 AM Ask2:35:40 PM Market Capitalization Dividend Y. P/E Ratio
15.1000EUR -1.31% 0
Turnover: 0.0000
15.1000Bid Size: 2,600 15.5000Ask Size: 500 1.97 bill.EUR - -

Assets

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Property and Equipment
  229.8000   251.5000   294.9000   356.6000   436.8000
Intangible Assets
  1,082.6000   1,065.9000   1,077.1000   1,049.4000   1,059.7000
Long-Term Investments
  -   -   -   18   6.5000
Fixed Assets
  1,417.7000   1,487.6000   1,570.8000   1,521.7000   1,618.6000
Inventories
  335.6000   340.1000   611.2000   521.3000   526.1000
Accounts Receivable
  201.1000   181.2000   274.2000   203.4000   192.7000
Cash and Cash Equivalents
  397.5000   408.9000   240.2000   206.2000   159.4000
Current Assets
  959.2000   961   1,166.9000   984.5000   912
Total Assets
  2,376.9000   2,448.6000   2,737.7000   2,506.2000   2,530.6000

 

Liabilities

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Accounts Payable
  225.6000   254.7000   402.9000   277   219.5000
Long-term debt
  525.7000   469.9000   451.7000   426.3000   307
Liabilities to Banks
  548.7000   526.6000   456.8000   -   -
Provisions
  149.6000   164.6000   205.5000   138.2000   143.7000
Liabilities
  966.5000   1,045.2000   1,173.1000   949.6000   915.2000
Share Capital
  873.9000   806   769   -   -
Total Equity
  1,398.4000   1,391.5000   1,551.2000   1,542.9000   1,600.9000
Minority Interests
  12   11.9000   13.4000   13.7000   14.5000
Total liabilities equity
  2,376.9000   2,448.6000   2,737.7000   2,506.2000   2,530.6000

 

Income Statement

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Revenues
  1,499   1,613.7000   2,026.9000   1,952.1000   1,655.1000
Depreciation (total)
  -   -   -   -   -
Operating Result
  157.3000   219.7000   329.9000   236.6000   210.5000
Interest Income
  -   -   -   -   -
Income Before Taxes
  143.7000   202.3000   318.1000   -   -
Income Taxes
  30.6000   42.2000   69.8000   48.6000   39.7000
Minority Interests Profit
  -1.4000   -1.4000   -1.6000   -1.1000   -1.6000
Net Income
  111.7000   158.7000   246.7000   158.7000   148.3000

 

Per Share

2019
IFRS
in USD
2020
IFRS
in USD
2021
IFRS
in USD
2022
IFRS
in USD
2023
IFRS
in USD
Earnings per Share
  0.8260   1.2180   1.9220   1.2520   1.1750
Dividend per Share
  0.4675   0.5000   0.7680   0.5545   0.4590

 

Cash Flow

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Cash Flow from Operating Activities
  188.9000   290.9000   172.8000   222   180.5000
Cash Flow from Investing Activities
  -123.7000   -74.8000   -84.7000   -71.2000   -75.5000
Cash Flow from Financing
  -253.4000   -198.3000   -267.5000   -176.7000   -149.2000
Decrease / Increase in Cash
  -188.2000   17.8000   -179.4000   -   -
Employees
  12,304   13,513   14,159   -   -