2024-09-20  10:00:00 PM Chg. -0.0900 Volume Bid12:44:31 AM Ask12:44:31 AM Market Capitalization Dividend Y. P/E Ratio
46.0000USD -0.20% 5.62 mill.
Turnover: 218.68 mill.
45.5200Bid Size: 100 46.6200Ask Size: 100 3.46 bill.USD - -

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  124.4180   130.9340   134.9400   169.2930   153.6180
Intangible Assets
  20.0120   11.7460   6.8040   215.1020   35.5660
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  591.6970   607.3740   628.6160   1,846.8420   839.5380
Inventories
  73.0100   87.4940   114.0030   207.7040   144.9920
Accounts Receivable
  61.9270   70.4330   71.5070   161.6950   134.3220
Cash and Cash Equivalents
  293.3240   268.8910   279.6010   235.5100   128.5850
Current Assets
  460.7360   474.7280   502.2950   722.7860   534.1970
Total Assets
  1,052.4330   1,082.1020   1,130.9110   2,569.6280   1,373.7350

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  48.0090   50.1890   50.6950   100.6760   45.0510
Long-term debt
  194.7430   179.1950   171.6760   1,296.9660   1,371.0390
Liabilities to Banks
  -   -   -   -   -
Provisions
  54.2000   -   -   -   -
Liabilities
  375.2330   383.1490   393.1360   1,813.5930   1,680.9850
Share Capital
  .7850   .7850   .7850   .7850   .7850
Total Equity
  677.2000   698.9530   737.7750   756.0350   -307.2500
Minority Interests
  .2460   .2100   .1910   .1830   .1840
Total liabilities equity
  1,052.4330   1,082.1020   1,130.9110   2,569.6280   1,373.7350

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  547.5120   595.1170   740.8580   756.5330   868.7580
Depreciation (total)
  39.5810   31.8670   30.8920   32.1510   77.9680
Operating Result
  52.0090   74.9560   145.0170   92.7990   -944.3220
Interest Income
  -9.1060   -5.3360   -5.0910   -17.6460   -95.8130
Income Before Taxes
  44.5850   62.9750   139.0690   78.4670   -1,041.5550
Income Taxes
  12.8280   3.4370   15.5390   17.3440   50.5190
Minority Interests Profit
  -.0050   -.0360   -.0190   -.0080   .0010
Net Income
  31.8710   59.9030   125.6640   61.3800   -1,092.0300

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  0.4800   0.9200   1.9400   0.9600   -17.0300
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  118.6160   118.9300   203.1230   126.7110   -93.9200
Cash Flow from Investing Activities
  -34.3340   -42.9090   -40.3160   -1,247.3220   -22.6970
Cash Flow from Financing
  -103.0780   -100.4540   -152.0970   1,076.5200   10.5500
Decrease / Increase in Cash
  -18.7960   -24.4330   10.7100   -44.0910   -106.9250
Employees
  1,388   -   -   -   -