2022-08-26  9:59:29 PM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
39.83USD - 4,517
Turnover: 179,897.05
-Bid Size: - -Ask Size: - 1.75 bill.USD 0.00% 94.81

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
  142.1290   204.8260   165.8580   140.8750   127.0210
Intangible Assets
  -   825.6750   466.9150   341.6140   230.4780
Long-Term Investments
  0.0000   -   -   -   -
Fixed Assets
  177.1610   2,335.3890   1,572.1460   1,426.1590   1,446.2150
Inventories
  68.2760   177.1460   164.5270   194.4050   234.1020
Accounts Receivable
  152.8880   337.6710   246.8350   267.4640   277.9240
Cash and Cash Equivalents
  390.6610   202.5090   213.8790   202.5600   170
Current Assets
  899.7260   781.1460   685.0280   1,238.1100   779.1390
Total Assets
  1,076.8870   3,116.5350   2,257.1740   2,664.2690   2,225.3540

 

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
  45.4170   129.5140   102.1590   151.2440   168.6100
Long-term debt
  492.5090   1,640.8010   1,621.6940   1,496.0640   1,500.2830
Liabilities to Banks
  492.5000   1,640.8000   1,621.7000   1,496.1000   1,500.3000
Provisions
  80.1000   398.7000   373.7000   872.9000   338.8000
Liabilities
  723.9170   2,394.8480   2,339.9900   2,745.0350   2,205.1920
Share Capital
  .8160   .8840   .8960   .9120   .9300
Total Equity
  352.9700   721.6870   -82.8160   -80.7660   20.1620
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,076.8870   3,116.5350   2,257.1740   2,664.2690   2,225.3540

 

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
  856.9030   1,674.5350   1,696.9900   1,727.6070   1,681.1440
Depreciation (total)
  21.1780   201.3690   230.2620   164.8670   149.1260
Operating Result
  123.5010   -109.2950   -804.0550   12.6180   -32.2360
Interest Income
  -29.2970   -83   -92.6400   -82.6060   -69.7110
Income Before Taxes
  100.2270   -185.6920   -896.5830   -64.8800   -102.2380
Income Taxes
  101.0960   -50.1310   -69.4010   -7.5490   -120.1550
Minority Interests Profit
  -   -   -   -   -
Net Income
  -.8690   -135.5610   -827.1820   -57.3310   17.9170

 

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
  -0.0300   -3.6100   -20.8600   -1.4000   0.4200
Dividend per Share
  0.6000   0.6000   0.4500   0.0000   0.0000

 

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
  121.1480   116.0470   78.0190   145.1800   -7.7690
Cash Flow from Investing Activities
  23.4890   -1,407.5430   -17.0820   -18.8770   -33.8080
Cash Flow from Financing
  -60.4460   1,107.1280   -46.3750   353.3190   -481.9700
Decrease / Increase in Cash
  88.6910   -188.1520   11.3700   482.5890   -526.4680
Employees
  4,003   7,490   6,584   8,200   6,500