2024-05-06  4:11:47 PM Chg. +0.47 Volume Bid4:11:47 PM Ask4:11:47 PM Market Capitalization Dividend Y. P/E Ratio
18.68USD +2.58% 232,044
Turnover: 3.75 mill.
18.66Bid Size: 200 18.69Ask Size: 200 1.43 bill.USD 0.00% -

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
  206.4900   386.7230   315.4270   315.6620   317.2350
Intangible Assets
  184.4680   321.7640   285.0180   243.3510   209.7450
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,194.3880   1,235.2100   1,235.8010   1,199.7740   1,214.7390
Inventories
  990.2000   1,290.1000   1,146.1920   1,200   1,500
Accounts Receivable
  758.9360   823.4180   674.7060   700.7920   681.5640
Cash and Cash Equivalents
  104.5220   103.3670   67.0300   83.0580   55.7120
Current Assets
  2,181.9050   2,538.5780   2,407.2830   2,135.8650   2,321.8120
Total Assets
  3,376.2930   3,773.7880   3,643.0840   3,335.6390   3,536.5510

 

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
  947.5720   1,109.5890   808.0350   1,000.1860   1,001.9590
Long-term debt
  900.7440   1,650.5820   1,508.4150   986.0180   947.5400
Liabilities to Banks
  -   -   -   -   -
Provisions
  74.2000   50.9000   40.6000   -   -
Liabilities
  2,360.8140   3,255.3690   3,180.9300   2,623.5850   2,598.0500
Share Capital
  122.9520   124.5880   125.6860   146.9440   150.8650
Total Equity
  1,015.4790   518.4190   462.1540   712.0540   938.5010
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,376.2930   3,773.7880   3,643.0840   3,335.6390   3,536.5510

 

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
  9,318.2750   9,838.7080   9,210.9390   8,480.1770   9,785.3150
Depreciation (total)
  59.4430   101.9270   116.6780   93.3360   90.6210
Operating Result
  89.2510   -392.1740   73.1510   204.1180   368.4730
Interest Income
  -31.7730   -77.0210   -98.1130   -83.3980   -48.0900
Income Before Taxes
  57.4780   -469.1950   -28.7190   109.9080   276.7540
Income Taxes
  -15.3150   -32.1830   -6.1350   21.8340   55.1650
Minority Interests Profit
  -   -   -   -   -
Net Income
  72.7930   -437.0120   -62.3710   29.8710   221.5890

 

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
  1.2000   -7.2800   -1.0300   0.4700   3.0500
Dividend per Share
  1.0300   0.8600   0.0100   0.0100   0.0100

 

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
  56.7740   115.5890   166.0850   339.2230   124.1770
Cash Flow from Investing Activities
  -416.6430   -815.8290   -51.8970   80.0730   -53.6300
Cash Flow from Financing
  272.8060   701.0710   -130.1970   -379.3860   -129.4780
Decrease / Increase in Cash
  -80.9660   -1.1550   -18.6800   49.8190   -62.4710
Employees
  8,600   6,700   6,400   -   -