2024-05-20  9:59:51 PM Chg. +1.94 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
64.50USD +3.10% 53,930
Turnover: 3.44 mill.
-Bid Size: - -Ask Size: - 2.87 bill.USD - 27.69

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
  755.1000   805.3000   774.8000   816.7000   808.3000
Intangible Assets
  22.3000   23   21.1000   27.4000   23.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,081.3000   2,131.6000   2,067.7000   2,283.2000   2,303.7000
Inventories
  23.2000   27.3000   28.9000   35.6000   34.5000
Accounts Receivable
  55   52.3000   65.2000   66.4000   60.9000
Cash and Cash Equivalents
  13.4000   43.9000   23.9000   13.5000   15.1000
Current Assets
  177   224.4000   207.2000   201.2000   183.3000
Total Assets
  1,258.3000   2,356   2,274.9000   2,484.4000   2,487

 

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
  97.5000   104.9000   127.7000   134.3000   125.7000
Long-term debt
  1,206.6000   1,208.5000   917.9000   989.1000   912.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  314.4000   275.7000   -   -   -
Liabilities
  2,036.5000   2,835.1000   2,578.2000   2,752.5000   2,631.3000
Share Capital
  17.6000   7   7   7   6
Total Equity
  -778.2000   -479.1000   -303.3000   -268.1000   -144.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,258.3000   2,356   2,274.9000   2,484.4000   2,487

 

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
  3,217.9000   3,078.5000   3,337.8000   3,804.1000   4,133.2000
Depreciation (total)
  147.6000   162.3000   150.2000   164.4000   168.5000
Operating Result
  230.7000   62.6000   199.3000   159.5000   144.4000
Interest Income
  -61.6000   -59.6000   -56.2000   -46.1000   -54.9000
Income Before Taxes
  171.8000   4.9000   145.2000   115.2000   90.8000
Income Taxes
  16.9000   -19.5000   13.6000   -2.4000   -11.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  154.9000   24.4000   131.6000   117.6000   102.6000

 

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
  4.0400   0.6400   2.8900   2.6200   2.3300
Dividend per Share
  1.5200   1.1400   0.0000   0.0000   -

 

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
  212.7000   245   369.7000   252.2000   256.3000
Cash Flow from Investing Activities
  321.3000   -194   -90.9000   -234.2000   -174.2000
Cash Flow from Financing
  -531.5000   -20.5000   -298.8000   -28.4000   -80.5000
Decrease / Increase in Cash
  2.5000   30.5000   -20   -10.4000   1.6000
Employees
  56,147   62,200   -   -   -