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

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
  1,050.9820   1,269.2710   1,257.7000   1,191.5000   1,081.8000
Intangible Assets
  32.5420   24.0800   16.6000   14   10.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,349.4630   1,344.1710   1,411.9000   1,325.5000   1,202.9000
Inventories
  266.0430   266.2440   281.4000   263.3000   277.7000
Accounts Receivable
  142.0650   145.5190   159.1000   160.6000   167.4000
Cash and Cash Equivalents
  15.7380   22.4840   20   35.9000   25.2000
Current Assets
  452.7890   443.9470   465.8000   474.9000   487.2000
Total Assets
  1,802.2520   1,788.1180   1,877.7000   1,800.4000   1,690.1000

 

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
  169.2930   228.0590   149.6000   143.4000   168.3000
Long-term debt
  570.5240   671.2920   884.5000   716.4000   637.6000
Liabilities to Banks
  155   122.2000   17.9000   -   -
Provisions
  126.1000   121.2000   121.3000   -   -
Liabilities
  1,226.8180   1,361.7220   1,445.7000   1,279.3000   1,178.4000
Share Capital
  .0020   .0020   -   -   -
Total Equity
  575.4340   426.3960   432   521.1000   511.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,802.2520   1,788.1180   1,877.7000   1,800.4000   1,690.1000

 

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
  1,730.4080   1,724.2180   1,761.5000   1,868.6000   1,772.6000
Depreciation (total)
  104.9900   101.9530   115.6000   111   105
Operating Result
  72.3280   -97.9090   45.4000   158.1000   12
Interest Income
  -31.3740   -30.6200   -44.9000   -46.5000   -36.4000
Income Before Taxes
  40.9540   -133.4620   -7.9000   98.2000   -35.7000
Income Taxes
  56.3850   10.3050   2.3000   21.1000   7.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  97.3390   -143.7670   -5.6000   77.1000   -28.1000

 

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
  5.9100   -8.7200   -0.3400   4.6500   -1.6700
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
  177.6700   168.8990   55.6000   247   96.4000
Cash Flow from Investing Activities
  -198.7970   -223.9710   -140.1000   -39.6000   -25.1000
Cash Flow from Financing
  13.8640   63.2810   82   -192.9000   -82
Decrease / Increase in Cash
  -6.2630   8.2090   -2.5000   14.4000   -10.7000
Employees
  3,280   3,130   3,290   -   -