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

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  1,043.1520   1,000.6140   938.9290   755.1000   805.3000
Intangible Assets
  30.2250   27.5120   23.9770   22.3000   23
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,295.9420   1,259.3080   1,191.0560   1,081.3000   2,131.6000
Inventories
  25.1040   24.9970   24.2420   23.2000   27.3000
Accounts Receivable
  43.9440   44.6580   53.6590   55   52.3000
Cash and Cash Equivalents
  31.4460   9.0640   10.8720   13.4000   43.9000
Current Assets
  176.7740   154.3920   156.2840   177   224.4000
Total Assets
  1,472.7160   1,413.7000   1,347.3400   1,258.3000   2,356

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  95.4140   104.2310   104.6620   97.5000   104.9000
Long-term debt
  1,113.9490   1,319.8290   1,499.6240   1,206.6000   1,208.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  314.7000   318.3000   320.8000   314.4000   275.7000
Liabilities
  1,685.8150   1,907.3810   2,065.6490   2,036.5000   2,835.1000
Share Capital
  17.6250   17.6250   17.6250   17.6000   7
Total Equity
  -213.0990   -493.6810   -718.3090   -778.2000   -479.1000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,472.7160   1,413.7000   1,347.3400   1,258.3000   2,356

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  3,257.4890   3,150.8370   3,135.4170   3,217.9000   3,078.5000
Depreciation (total)
  156.3680   156.4090   151.3920   147.6000   162.3000
Operating Result
  317.4760   256.1780   226.1060   230.7000   62.6000
Interest Income
  -32.5740   -49.5470   -58.9860   -61.6000   -59.6000
Income Before Taxes
  286.3870   208.5080   170.2220   171.8000   4.9000
Income Taxes
  85.6420   57.6850   44.3400   16.9000   -19.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  200.7450   150.8230   125.8820   154.9000   24.4000

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  3.4700   2.9800   2.7500   4.0400   0.6400
Dividend per Share
  1.2800   1.3600   1.5200   1.5200   1.1400

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  394.7000   312.8860   284.4510   212.7000   245
Cash Flow from Investing Activities
  -214.1090   -99.4160   -77.7940   321.3000   -194
Cash Flow from Financing
  -204.2660   -235.8520   -204.8490   -531.5000   -20.5000
Decrease / Increase in Cash
  -23.6750   -22.3820   1.8080   2.5000   30.5000
Employees
  58,335   57,906   58,478   56,147   62,200