2024-05-13  9:12:17 PM Chg. -2.09 Volume Bid9:15:05 PM Ask9:15:05 PM Market Capitalization Dividend Y. P/E Ratio
149.98USD -1.37% 43,480
Turnover: 2.97 mill.
149.89Bid Size: 100 150.13Ask Size: 200 3.13 bill.USD 0.75% 141.07

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
  218.8000   195   236.7000   185.2000   193.8000
Intangible Assets
  466.9000   553.6000   913.4000   799.8000   733.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,285.6000   1,504.6000   2,256.8000   1,963.6000   1,849.2000
Inventories
  157.1000   139.1000   160   151.9000   142.6000
Accounts Receivable
  160.8000   143.2000   177   137.1000   116.7000
Cash and Cash Equivalents
  121.2000   229.5000   338.1000   334.4000   369.8000
Current Assets
  749.5000   579   713   684.2000   650.3000
Total Assets
  2,035.1000   2,083.6000   2,969.8000   2,647.8000   2,499.5000

 

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
  82.7000   69.8000   81.9000   73.4000   68.7000
Long-term debt
  625.2000   487.5000   963.9000   775.1000   638.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,148.2000   1,005.1000   1,703.2000   1,252.7000   1,089.8000
Share Capital
  .2000   .2000   .2000   .2000   .2000
Total Equity
  886.9000   1,078.5000   1,266.6000   1,395.1000   1,409.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,035.1000   2,083.6000   2,969.8000   2,647.8000   2,499.5000

 

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
  1,205.7000   1,074   1,141.8000   1,099.2000   1,059.3000
Depreciation (total)
  67.9000   70.8000   75.8000   103.1000   94.5000
Operating Result
  56.6000   25.9000   94.3000   72.2000   76.8000
Interest Income
  -18.2000   -14.9000   -13.7000   -33.9000   -30.1000
Income Before Taxes
  4.3000   -26.8000   212.4000   28.3000   37.7000
Income Taxes
  3.5000   3.5000   -34.8000   -24.4000   -30.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  38.3000   184.4000   177.2000   205.1000   22.2000

 

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
  1.8600   8.9800   8.6000   9.8600   1.0600
Dividend per Share
  1.0000   1.0400   1.0800   1.1200   1.1200

 

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
  130.8000   57.6000   142   106.1000   208.4000
Cash Flow from Investing Activities
  -331.1000   216.1000   -651.2000   268.6000   -7.4000
Cash Flow from Financing
  123.8000   -167.3000   618.2000   -368   -170.9000
Decrease / Increase in Cash
  -8.4000   108.3000   108.6000   -3.7000   35.4000
Employees
  5,300   -   -   -   -