2024-06-06  9:59:55 PM Chg. -1.59 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
73.23USD -2.12% 6,317
Turnover: 464,336.28
-Bid Size: - -Ask Size: - 3.38 bill.USD - 14.77

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
  459.1690   446.8350   469.5740   530.8150   582.0790
Intangible Assets
  156.4450   137.9350   119.5230   110.5910   94.5500
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  826.3490   791.5330   829.4250   955.4700   1,006.8230
Inventories
  216.5060   215.4350   236.4720   307.0620   348.6220
Accounts Receivable
  200.1120   228.4050   260.3220   320.0610   358.4960
Cash and Cash Equivalents
  203.8200   241.0530   258.3900   268.0650   363.5990
Current Assets
  662.3240   734.8380   809.9590   1,023.9870   1,187.6720
Total Assets
  1,488.6730   1,526.3710   1,639.3840   1,979.4570   2,194.4950

 

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
  108.0010   117.8080   122.1480   168.0450   221.2540
Long-term debt
  247.4920   186.1430   64.4010   288.1790   265.5740
Liabilities to Banks
  247.5000   186.1000   64.4000   -   -
Provisions
  143.7000   126.6000   146.4000   -   -
Liabilities
  614.7550   548.9390   486.6010   963.3340   891.7710
Share Capital
  33.7270   34.4540   35.1110   35.6920   36.1950
Total Equity
  873.9180   977.4320   1,152.7830   1,016.1230   1,302.7240
Minority Interests
  42.4140   45.9690   46.3590   52.3030   65.4820
Total liabilities equity
  1,488.6730   1,526.3710   1,639.3840   1,979.4570   2,194.4950

 

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
  1,054.2040   1,213.9890   1,249.1300   1,229.2150   1,805.1620
Depreciation (total)
  95.6810   104.6440   109.5000   108   122.4000
Operating Result
  80.3600   154.4820   200.6080   134.3320   275.9850
Interest Income
  -11.9730   -7.9230   -5.7040   -10.5960   -4.3520
Income Before Taxes
  62.5910   149.9620   198.2460   120.3410   315.0950
Income Taxes
  62.3250   44.5560   44.1310   21.1120   78.8070
Minority Interests Profit
  -2.0710   -1.3850   -.8650   -1.1410   -7.5250
Net Income
  -1.8050   104.0210   153.2500   98.0880   228.7630

 

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
  -0.0400   2.0900   3.0200   1.9200   5.1100
Dividend per Share
  -   -   -   -   -

 

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
  181.1230   185.5660   229.7720   187.2200   338.5430
Cash Flow from Investing Activities
  -78.2870   -88.9440   -100.4260   -106.7720   -144.2290
Cash Flow from Financing
  -158.1840   -51.9110   -112.4320   -54.3020   -158.4410
Decrease / Increase in Cash
  -43.9820   36.6330   17.6740   61.0220   46.2890
Employees
  8,586   7,710   7,271   -   -