31/05/2024  22:00:00 Chg. +2.8700 Volume Bid22:01:00 Ask22:01:00 Market Capitalization Dividend Y. P/E Ratio
126.1700USD +2.33% 335,300
Turnover: 24.86 mill.
117.2000Bid Size: 100 143.1400Ask Size: 100 4.03 bill.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
  139.0490   135.9390   139.4390   146.5160   152.0160
Intangible Assets
  170.8320   134.2790   166.0840   118.9780   84.9070
Long-Term Investments
  -   -   -   77.8390   94.7530
Fixed Assets
  797.7160   730.9940   1,017.6660   719.7220   708.0650
Inventories
  74.9720   73.0570   66.6620   49.3070   100.4170
Accounts Receivable
  73.1940   75.6390   95.1690   98.3130   71.4370
Cash and Cash Equivalents
  197.0430   227.1460   202.7200   1,074.6230   499.9150
Current Assets
  826.6380   943.8590   975.8210   2,238.5730   1,461.3630
Total Assets
  1,624.3540   1,674.8530   1,993.4870   2,958.2950   2,169.4280

 

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
  41.1710   38.8990   54.9490   47.3270   89.8600
Long-term debt
  354.7710   368.2570   428.9450   450.5990   529.5730
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  557.0640   559.8020   793.6460   745.8710   764.4200
Share Capital
  .0040   .0040   .0040   .0040   .0030
Total Equity
  1,067.2900   1,115.0510   1,199.8410   2,212.4240   1,405.0080
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,624.3540   1,674.8530   1,993.4870   2,958.2950   2,169.4280

 

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
  868.2670   837.5540   886.6770   720.8600   1,024.1060
Depreciation (total)
  60.0140   56.4670   62.5130   62.5560   56.5950
Operating Result
  85.2080   56.6970   38.3000   -32.8380   119.2600
Interest Income
  -13.0470   -7.0480   -22.9990   -25.3370   7.1920
Income Before Taxes
  72.1610   49.6490   15.3010   -58.1750   126.4520
Income Taxes
  -11.4300   30.3840   2.7700   13.4270   38.4500
Minority Interests Profit
  -   -   -   -   -
Net Income
  83.5910   19.2650   12.5310   2,117.3990   91.4020

 

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
  1.9400   0.4400   0.2900   49.4400   2.6100
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
  173.5420   166.5220   135.7180   91.1980   141.2740
Cash Flow from Investing Activities
  -197.0290   -106.7720   -361.0110   -476.6650   240.5380
Cash Flow from Financing
  -48.8360   -29.6470   200.8670   -1,298.6720   -887.0530
Decrease / Increase in Cash
  -72.3230   30.1030   -24.4260   871.9030   -574.7080
Employees
  1,505   1,545   1,838   -   -