2024-05-14  9:59:55 PM Chg. -0.29 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
5.09USD -5.31% 27,460
Turnover: 144,149.89
-Bid Size: - -Ask Size: - 266.2 mill.USD - -

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
  542.3000   644.1000   800.1000   817.6000   382.8000
Intangible Assets
  712.9000   663.1000   604.6000   728.8000   566.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,641.1000   1,687.3000   1,686.9000   -   1,143.7000
Inventories
  222.5000   307   350.8000   350.7000   328.9000
Accounts Receivable
  270.7000   230.9000   274.7000   159.2000   191
Cash and Cash Equivalents
  167.8000   621.3000   576.1000   642.6000   111.7000
Current Assets
  686.2000   1,195.9000   1,272.1000   1,210.4000   679.5000
Total Assets
  2,327.3000   2,883.2000   2,959   3,166.3000   1,823.2000

 

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
  94.8000   136.1000   128.9000   103.5000   112.2000
Long-term debt
  798.4000   841   809.4000   448.5000   446.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  63.9000   53.2000   -   -   -
Liabilities
  1,238.8000   1,436.2000   1,340   1,778.6000   1,173.9000
Share Capital
  -   -   -   -   -
Total Equity
  1,088.5000   1,447   1,619   1,387.7000   649.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,327.3000   2,883.2000   2,959   3,166.3000   1,823.2000

 

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
  1,106   1,555.4000   1,792.7000   1,117.5000   1,049.3000
Depreciation (total)
  58.7000   59.8000   58.5000   59.9000   65.6000
Operating Result
  114.1000   433.8000   352.6000   -170   -726.4000
Interest Income
  -38.4000   -31.3000   -34.5000   -37.3000   -87.9000
Income Before Taxes
  77.4000   407.2000   314.4000   -219   -731.2000
Income Taxes
  22.9000   102.1000   83.5000   -7.4000   29.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  54.5000   305.1000   230.9000   -211.6000   -760.5000

 

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
  1.0600   5.7900   4.3200   -4.2200   -
Dividend per Share
  -   -   -   -   -

 

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
  188   536   321.1000   -34.1000   -206.3000
Cash Flow from Investing Activities
  -96.9000   -151   -225   -381.3000   212.3000
Cash Flow from Financing
  -35.9000   69.5000   -141   481.2000   -535.7000
Decrease / Increase in Cash
  55.6000   453.5000   -45.2000   66.3000   -530.9000
Employees
  1,834   2,200   -   -   -