2024-05-03  10:00:00 PM Chg. +1.7800 Volume Bid12:08:21 AM Ask12:08:21 AM Market Capitalization Dividend Y. P/E Ratio
96.1100USD +1.89% 156,017
Turnover: 9.51 mill.
90.5000Bid Size: 100 100.0000Ask Size: 200 1.54 bill.USD 3.20% 32.58

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
  611.8000   622   627.2000   955.2000   1,013.2000
Intangible Assets
  32.4000   29.6000   26.7000   67.7000   55.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  762.7000   746.4000   743.3000   1,217   1,246.2000
Inventories
  215.1000   177.6000   152   404.6000   525.4000
Accounts Receivable
  179.8000   167.1000   112.8000   332.7000   297.2000
Cash and Cash Equivalents
  125.6000   264.3000   780.3000   303.2000   57.4000
Current Assets
  656.6000   779.8000   1,121.4000   1,205.4000   1,042.6000
Total Assets
  1,419.3000   1,526.2000   1,864.7000   2,422.4000   2,288.8000

 

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
  121.4000   92   86.1000   351.4000   305.1000
Long-term debt
  370.4000   492.6000   838.1000   1,036.3000   1,038.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  48.2000   48.5000   -   -   -
Liabilities
  678.9000   792.3000   1,132.3000   1,729.9000   1,657.6000
Share Capital
  .2000   .2000   .2000   .2000   .2000
Total Equity
  740.4000   733.9000   732.4000   692.5000   631.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,419.3000   1,526.2000   1,864.7000   2,422.4000   2,288.8000

 

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
  1,585.9000   1,514.1000   1,172.7000   2,622   3,427.9000
Depreciation (total)
  43.9000   49.1000   52.2000   91.5000   106.9000
Operating Result
  143.6000   125.7000   81.1000   64.4000   4
Interest Income
  -22.4000   -24   -40.3000   -49.3000   -
Income Before Taxes
  120   80.4000   38.8000   -24   -37.9000
Income Taxes
  -28.3000   -18.4000   -10   5.5000   8.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  91.7000   62   28.8000   -18.5000   -29.6000

 

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
  5.5300   3.8800   1.8200   -1.1700   -1.8600
Dividend per Share
  2.2000   2.4000   2.6800   2.8800   3.0800

 

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
  150.2000   232.3000   206.9000   79.4000   -63.1000
Cash Flow from Investing Activities
  31.1000   -101.8000   26.9000   -665.8000   -125.8000
Cash Flow from Financing
  -106   8.5000   281.9000   109.1000   -56.8000
Decrease / Increase in Cash
  75.3000   139   515.7000   -477.3000   -245.7000
Employees
  2,860   2,820   -   -   -