5/15/2024  10:10:00 PM Chg. +0.04 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
26.70USD +0.15% 97,349
Turnover: 1.37 mill.
10.66Bid Size: 100 35.13Ask Size: 100 306.42 mill.USD - -

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
  382.6290   277.3750   238.3200   207.8420   216.3080
Intangible Assets
  89.6920   31.8470   36.3640   30.9290   29.8550
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  622.2650   450.0350   1,172.2950   919.7730   852.3010
Inventories
  542.6250   366.6670   365.2690   290.9660   278.2000
Accounts Receivable
  43.2920   132.3900   29.1950   31.4100   39.5090
Cash and Cash Equivalents
  39.9370   167.3550   81.4180   215.0910   320.5250
Current Assets
  693.0880   731.0460   508.1830   667.5950   709.7980
Total Assets
  1,315.3530   1,181.0810   1,680.4780   1,587.3680   1,562.0990

 

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
  140.9620   158.6030   135.7840   150.4370   152.4840
Long-term debt
  86.6190   56.7510   14.3930   32.9860   15.6790
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  484.6490   443.5300   1,061.1350   1,020.6090   959.6310
Share Capital
  20.3920   19.5910   15.1860   15.4380   14.2560
Total Equity
  830.7040   737.5510   619.3430   566.7590   602.4680
Minority Interests
  1.5300   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  1,315.3530   1,181.0810   1,680.4780   1,587.3680   1,562.0990

 

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
  2,907.0160   2,188.5530   2,197.0660   1,786.5300   2,422.0840
Depreciation (total)
  78.3260   76.9390   49.5740   46.4990   42.9690
Operating Result
  -96.2490   81.8170   83.3180   -107.2490   155.5670
Interest Income
  -5.4120   -3.3410   -1.2780   -5.0900   -2.4480
Income Before Taxes
  -101.6610   78.2590   82.4350   -111.6690   152.9910
Income Taxes
  9.7690   27.0350   20.6780   -55.6410   38.0440
Minority Interests Profit
  -   -   -   -   -
Net Income
  -111.8390   -51.9300   61.3840   -56.4290   114.8500

 

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
  -5.8200   -2.6800   3.9500   -3.9700   8.1100
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
  164.5910   237.1430   117.1700   157.7410   239.8700
Cash Flow from Investing Activities
  -127.6010   -56.5030   53.3080   -24.0200   -33.8980
Cash Flow from Financing
  -47.4100   -52.7580   -256.5110   -3.1640   -101.1690
Decrease / Increase in Cash
  -8.3640   127.4180   -85.9370   133.6730   105.4340
Employees
  30,500   21,000   22,050   -   -