2024-04-18  10:10:00 PM Chg. -1.42 Volume Bid1:00:07 PM Ask1:00:07 PM Market Capitalization Dividend Y. P/E Ratio
83.46USD -1.67% 966,385
Turnover: 69.52 mill.
50.00Bid Size: 100 83.28Ask Size: 100 4.24 bill.USD - 36.77

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
  323.8620   332.1560   343.9790   253.3990   217.5590
Intangible Assets
  177.5400   156.5890   127.6930   133.1060   365.4830
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  728.6800   716.1620   698.6460   663.4710   1,126.3770
Inventories
  176.9290   160.7990   194.3370   270.2760   322.6140
Accounts Receivable
  152.6830   151.2260   185.0270   165.2070   127.5550
Cash and Cash Equivalents
  139.5640   180.1690   169.3510   137.3110   192.3050
Current Assets
  510.0290   521.1770   576.1210   603.6390   693.5460
Total Assets
  1,238.7090   1,237.3390   1,274.7670   1,267.1100   1,819.9230

 

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
  42.9730   55.2650   63.3610   50.7300   50.2930
Long-term debt
  253.6250   59.4230   322.4540   305.5130   690.5920
Liabilities to Banks
  -   -   -   -   -
Provisions
  12.1000   6.5000   19.9000   10.6000   -
Liabilities
  499.0990   484.9100   606.8990   680.0010   1,088.2530
Share Capital
  .5230   .5230   .5100   .5030   .5090
Total Equity
  739.6100   752.4290   667.8680   587.1090   731.6700
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,238.7090   1,237.3390   1,274.7670   1,267.1100   1,819.9230

 

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
  886.1160   903.9230   967.5790   988.4790   870.4630
Depreciation (total)
  89.7330   89.2470   109.4180   110.2890   84.2870
Operating Result
  -19.3810   56.1570   83.5450   103.3510   89.7470
Interest Income
  -8.0950   -4.5250   -9.9120   -16.1990   -16.8340
Income Before Taxes
  -27.4760   59.6320   73.6330   87.1520   72.9130
Income Taxes
  -1.2080   14.0600   18.6140   10.6000   -6.6000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -26.2680   45.5720   55.0190   76.5260   79.4690

 

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
  -0.5100   0.8600   1.0700   1.5100   1.5700
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
  159.7380   220.3500   159.2810   158.2170   108.8050
Cash Flow from Investing Activities
  -73.3130   -63.0410   -116.1480   -57.1760   -425.4420
Cash Flow from Financing
  -60.4130   -120.6430   -50.6280   -131.2080   367.4520
Decrease / Increase in Cash
  24.4410   40.6050   -10.8180   -32.0400   54.9940
Employees
  3,107   3,136   3,216   3,004   -