2024-04-25  10:10:00 PM Chg. -0.62 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
24.12USD -2.51% 489,889
Turnover: 8.2 mill.
22.61Bid Size: 100 28.54Ask Size: 100 1.85 bill.USD 0.00% -

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  315.4270   315.6620   317.2350   578.2690   543.9720
Intangible Assets
  285.0180   243.3510   209.7450   445.0420   361.8350
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,235.8010   1,199.7740   1,214.7390   3,091.0980   2,990.5320
Inventories
  1,146.1920   1,200   1,500   1,300   1,100
Accounts Receivable
  674.7060   700.7920   681.5640   763.4970   598.2570
Cash and Cash Equivalents
  67.0300   83.0580   55.7120   69.4670   243.0370
Current Assets
  2,407.2830   2,135.8650   2,321.8120   2,295.1850   2,102.7900
Total Assets
  3,643.0840   3,335.6390   3,536.5510   5,386.2830   5,093.3220

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  808.0350   1,000.1860   1,001.9590   1,147.4140   1,171.8820
Long-term debt
  1,508.4150   986.0180   947.5400   2,482.9680   1,890.5980
Liabilities to Banks
  -   -   -   -   -
Provisions
  40.6000   -   -   -   -
Liabilities
  3,180.9300   2,623.5850   2,598.0500   4,440.6790   4,169.1560
Share Capital
  125.6860   146.9440   150.8650   152.5570   153.0920
Total Equity
  462.1540   712.0540   938.5010   945.6040   924.1660
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,643.0840   3,335.6390   3,536.5510   5,386.2830   5,093.3220

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  9,210.9390   8,480.1770   9,785.3150   9,955.4750   10,333.9670
Depreciation (total)
  116.6780   93.3360   90.6210   228.6670   287.3770
Operating Result
  73.1510   204.1180   368.4730   142.9130   104.5080
Interest Income
  -98.1130   -83.3980   -48.0900   -128.8910   -157.9150
Income Before Taxes
  -28.7190   109.9080   276.7540   10.8910   -54.7260
Income Taxes
  -6.1350   21.8340   55.1650   -11.4980   -13.4250
Minority Interests Profit
  -   -   -   -   -
Net Income
  -62.3710   29.8710   221.5890   22.3890   -41.3010

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  -1.0300   0.4700   3.0500   0.3000   -0.5400
Dividend per Share
  0.0100   0.0100   0.0100   0.0000   0.0000

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  166.0850   339.2230   124.1770   325.0060   740.7100
Cash Flow from Investing Activities
  -51.8970   80.0730   -53.6300   -1,804.4760   -137.2540
Cash Flow from Financing
  -130.1970   -379.3860   -129.4780   1,497.1050   -417.3300
Decrease / Increase in Cash
  -18.6800   49.8190   -62.4710   14.1500   186.7390
Employees
  6,400   -   -   -   -