5/31/2024  10:10:00 PM Chg. +0.71 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
53.14USD +1.35% 142,843
Turnover: 4.73 mill.
51.60Bid Size: 700 85.29Ask Size: 100 886.3 mill.USD - 8.32

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  945.3280   1,050.9820   1,269.2710   1,257.7000   1,191.5000
Intangible Assets
  40.4850   32.5420   24.0800   16.6000   14
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,237.8470   1,349.4630   1,344.1710   1,411.9000   1,325.5000
Inventories
  258.0290   266.0430   266.2440   281.4000   263.3000
Accounts Receivable
  147.0740   142.0650   145.5190   159.1000   160.6000
Cash and Cash Equivalents
  23.0010   15.7380   22.4840   20   35.9000
Current Assets
  446.4950   452.7890   443.9470   465.8000   474.9000
Total Assets
  1,684.3420   1,802.2520   1,788.1180   1,877.7000   1,800.4000

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  128.1060   169.2930   228.0590   149.6000   143.4000
Long-term debt
  569.7550   570.5240   671.2920   884.5000   716.4000
Liabilities to Banks
  135   155   122.2000   17.9000   -
Provisions
  160   126.1000   121.2000   121.3000   -
Liabilities
  1,214.4690   1,226.8180   1,361.7220   1,445.7000   1,279.3000
Share Capital
  .0020   .0020   .0020   -   -
Total Equity
  469.8730   575.4340   426.3960   432   521.1000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,684.3420   1,802.2520   1,788.1180   1,877.7000   1,800.4000

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  1,734.7630   1,730.4080   1,724.2180   1,761.5000   1,868.6000
Depreciation (total)
  91.0900   104.9900   101.9530   115.6000   111
Operating Result
  111.3170   72.3280   -97.9090   45.4000   158.1000
Interest Income
  -30.3000   -31.3740   -30.6200   -44.9000   -46.5000
Income Before Taxes
  80.6660   40.9540   -133.4620   -7.9000   98.2000
Income Taxes
  31.1120   56.3850   10.3050   2.3000   21.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  49.5540   97.3390   -143.7670   -5.6000   77.1000

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  2.9100   5.9100   -8.7200   -0.3400   4.6500
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  172.7510   177.6700   168.8990   55.6000   247
Cash Flow from Investing Activities
  -222.5060   -198.7970   -223.9710   -140.1000   -39.6000
Cash Flow from Financing
  67.1460   13.8640   63.2810   82   -192.9000
Decrease / Increase in Cash
  17.3910   -6.2630   8.2090   -2.5000   14.4000
Employees
  3,370   3,280   3,130   3,290   -