2024-06-07  10:10:00 PM Chg. -3.45 Volume Bid1:57:49 AM Ask1:57:49 AM Market Capitalization Dividend Y. P/E Ratio
68.96USD -4.76% 2.02 mill.
Turnover: 106.13 mill.
68.12Bid Size: 100 69.25Ask Size: 900 3.07 bill.USD - 29.60

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
  938.9290   755.1000   805.3000   774.8000   816.7000
Intangible Assets
  23.9770   22.3000   23   21.1000   27.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,191.0560   1,081.3000   2,131.6000   2,067.7000   2,283.2000
Inventories
  24.2420   23.2000   27.3000   28.9000   35.6000
Accounts Receivable
  53.6590   55   52.3000   65.2000   66.4000
Cash and Cash Equivalents
  10.8720   13.4000   43.9000   23.9000   13.5000
Current Assets
  156.2840   177   224.4000   207.2000   201.2000
Total Assets
  1,347.3400   1,258.3000   2,356   2,274.9000   2,484.4000

 

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
  104.6620   97.5000   104.9000   127.7000   134.3000
Long-term debt
  1,499.6240   1,206.6000   1,208.5000   917.9000   989.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  320.8000   314.4000   275.7000   -   -
Liabilities
  2,065.6490   2,036.5000   2,835.1000   2,578.2000   2,752.5000
Share Capital
  17.6250   17.6000   7   7   7
Total Equity
  -718.3090   -778.2000   -479.1000   -303.3000   -268.1000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,347.3400   1,258.3000   2,356   2,274.9000   2,484.4000

 

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
  3,135.4170   3,217.9000   3,078.5000   3,337.8000   3,804.1000
Depreciation (total)
  151.3920   147.6000   162.3000   150.2000   164.4000
Operating Result
  226.1060   230.7000   62.6000   199.3000   159.5000
Interest Income
  -58.9860   -61.6000   -59.6000   -56.2000   -46.1000
Income Before Taxes
  170.2220   171.8000   4.9000   145.2000   115.2000
Income Taxes
  44.3400   16.9000   -19.5000   13.6000   -2.4000
Minority Interests Profit
  -   -   -   -   -
Net Income
  125.8820   154.9000   24.4000   131.6000   117.6000

 

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
  2.7500   4.0400   0.6400   2.8900   2.6200
Dividend per Share
  1.5200   1.5200   1.1400   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
  284.4510   212.7000   245   369.7000   252.2000
Cash Flow from Investing Activities
  -77.7940   321.3000   -194   -90.9000   -234.2000
Cash Flow from Financing
  -204.8490   -531.5000   -20.5000   -298.8000   -28.4000
Decrease / Increase in Cash
  1.8080   2.5000   30.5000   -20   -10.4000
Employees
  58,478   56,147   62,200   -   -