2024-04-23  9:15:00 PM Chg. +4.12 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
83.94USD +5.16% 14,895
Turnover: 1.23 mill.
-Bid Size: - -Ask Size: - 3.31 bill.USD - 45.32

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
  117.8000   103   84.3000   91.2000   62.9000
Intangible Assets
  219.2000   144.8000   93.4000   301.5000   390
Long-Term Investments
  1.5000   -   -   -   -
Fixed Assets
  760.3000   678.7000   616.2000   1,047.1000   1,454.7000
Inventories
  131.2000   158.7000   102   82   169.7000
Accounts Receivable
  289.1000   230   195.3000   228.3000   322.1000
Cash and Cash Equivalents
  301   327.8000   763.4000   836.3000   824
Current Assets
  739.5000   731.1000   1,077.6000   1,179.7000   1,403.4000
Total Assets
  1,499.8000   1,409.8000   1,693.8000   2,226.8000   2,858.1000

 

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
  156.9000   98.3000   60.6000   97.6000   141.8000
Long-term debt
  450.7000   468.3000   586.6000   394.4000   975.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  79.7000   106.1000   91   -   -
Liabilities
  770.5000   752.5000   874.7000   1,259.6000   1,591.7000
Share Capital
  .1000   .1000   .1000   .1000   .1000
Total Equity
  729.3000   657.3000   819.1000   967.2000   1,266.4000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,499.8000   1,409.8000   1,693.8000   2,226.8000   2,858.1000

 

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
  1,630.3000   1,472.2000   1,333.9000   1,339.6000   1,739.7000
Depreciation (total)
  38.9000   35.6000   26.7000   21.6000   24
Operating Result
  -61.9000   -6.3000   68.9000   147   350.4000
Interest Income
  -19.9000   -17.3000   -14.6000   -26.6000   -27.2000
Income Before Taxes
  -81.8000   -20.8000   159.4000   120.1000   320.5000
Income Taxes
  40.5000   .3000   38.6000   31.4000   64.6000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -124.1000   -22.9000   118.8000   79.6000   257.5000

 

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
  -3.6300   -0.6600   3.5400   2.2900   6.6000
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
  145   154.2000   221.8000   319.2000   462.7000
Cash Flow from Investing Activities
  -438.5000   -20.9000   119.9000   -522.6000   -482.7000
Cash Flow from Financing
  226.7000   -106.6000   93.9000   274.1000   14.3000
Decrease / Increase in Cash
  -66.8000   26.8000   435.6000   72.9000   -12.3000
Employees
  2,140   1,861   1,012   -   -