2024-05-03  10:10:00 PM Chg. +0.36 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
45.22USD +0.80% 189,414
Turnover: 5.75 mill.
39.65Bid Size: 100 47.42Ask Size: 100 754.2 mill.USD - 7.08

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
  1,269.2710   1,257.7000   1,191.5000   1,081.8000   1,017.1000
Intangible Assets
  24.0800   16.6000   14   10.8000   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,344.1710   1,411.9000   1,325.5000   1,202.9000   1,117.2000
Inventories
  266.2440   281.4000   263.3000   277.7000   324
Accounts Receivable
  145.5190   159.1000   160.6000   167.4000   188.8000
Cash and Cash Equivalents
  22.4840   20   35.9000   25.2000   53.7000
Current Assets
  443.9470   465.8000   474.9000   487.2000   586.3000
Total Assets
  1,788.1180   1,877.7000   1,800.4000   1,690.1000   1,703.5000

 

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
  228.0590   149.6000   143.4000   168.3000   -
Long-term debt
  671.2920   884.5000   716.4000   637.6000   564.9000
Liabilities to Banks
  122.2000   17.9000   -   -   -
Provisions
  121.2000   121.3000   -   -   -
Liabilities
  1,361.7220   1,445.7000   1,279.3000   1,178.4000   1,131.4000
Share Capital
  .0020   -   -   -   -
Total Equity
  426.3960   432   521.1000   511.7000   572.1000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,788.1180   1,877.7000   1,800.4000   1,690.1000   1,703.5000

 

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
  1,724.2180   1,761.5000   1,868.6000   1,772.6000   2,080.1000
Depreciation (total)
  101.9530   115.6000   111   105   103.3000
Operating Result
  -97.9090   45.4000   158.1000   12   113.9000
Interest Income
  -30.6200   -44.9000   -46.5000   -36.4000   -34.6000
Income Before Taxes
  -133.4620   -7.9000   98.2000   -35.7000   73.1000
Income Taxes
  10.3050   2.3000   21.1000   7.7000   27
Minority Interests Profit
  -   -   -   -   -
Net Income
  -143.7670   -5.6000   77.1000   -28.1000   46

 

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
  -8.7200   -0.3400   4.6500   -1.6700   2.7100
Dividend per Share
  -   -   -   -   -

 

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
  168.8990   55.6000   247   96.4000   150.2000
Cash Flow from Investing Activities
  -223.9710   -140.1000   -39.6000   -25.1000   -33.5000
Cash Flow from Financing
  63.2810   82   -192.9000   -82   -88.6000
Decrease / Increase in Cash
  8.2090   -2.5000   14.4000   -10.7000   28.2000
Employees
  3,130   3,290   -   -   -