2024-04-18  9:59:55 PM Chg. -0.04 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
1.87USD -2.09% 17,426
Turnover: 33,041.44
-Bid Size: - -Ask Size: - 97.1 mill.USD - -

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
  510.2000   542.3000   644.1000   800.1000   817.6000
Intangible Assets
  761.6000   712.9000   663.1000   604.6000   728.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,608.6000   1,641.1000   1,687.3000   1,686.9000   -
Inventories
  205.8000   222.5000   307   350.8000   350.7000
Accounts Receivable
  262.5000   270.7000   230.9000   274.7000   159.2000
Cash and Cash Equivalents
  112.2000   167.8000   621.3000   576.1000   642.6000
Current Assets
  620.8000   686.2000   1,195.9000   1,272.1000   1,210.4000
Total Assets
  2,229.4000   2,327.3000   2,883.2000   2,959   3,166.3000

 

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
  80.7000   94.8000   136.1000   128.9000   103.5000
Long-term debt
  784.5000   798.4000   841   809.4000   448.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  72   63.9000   53.2000   -   -
Liabilities
  1,218.5000   1,238.8000   1,436.2000   1,340   1,778.6000
Share Capital
  -   -   -   -   -
Total Equity
  1,010.9000   1,088.5000   1,447   1,619   1,387.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,229.4000   2,327.3000   2,883.2000   2,959   3,166.3000

 

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
  782.4000   1,106   1,555.4000   1,792.7000   1,117.5000
Depreciation (total)
  25   58.7000   59.8000   58.5000   59.9000
Operating Result
  89.8000   114.1000   433.8000   352.6000   -170
Interest Income
  -9.9000   -38.4000   -31.3000   -34.5000   -37.3000
Income Before Taxes
  81.5000   77.4000   407.2000   314.4000   -219
Income Taxes
  18.8000   22.9000   102.1000   83.5000   -7.4000
Minority Interests Profit
  -   -   -   -   -
Net Income
  62.7000   54.5000   305.1000   230.9000   -211.6000

 

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
  1.2500   1.0600   5.7900   4.3200   -4.2200
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
  41.8000   188   536   321.1000   -34.1000
Cash Flow from Investing Activities
  -897.2000   -96.9000   -151   -225   -381.3000
Cash Flow from Financing
  788.7000   -35.9000   69.5000   -141   481.2000
Decrease / Increase in Cash
  -66.9000   55.6000   453.5000   -45.2000   66.3000
Employees
  1,705   1,834   2,200   -   -