5/23/2024  10:10:00 PM Chg. -2.73 Volume Bid12:05:35 AM Ask12:05:35 AM Market Capitalization Dividend Y. P/E Ratio
146.59USD -1.83% 81,226
Turnover: 5.96 mill.
138.58Bid Size: 100 154.05Ask Size: 100 3.07 bill.USD 0.76% 138.29

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
  301.2000   218.8000   195   236.7000   185.2000
Intangible Assets
  297.3000   466.9000   553.6000   913.4000   799.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  987.1000   1,285.6000   1,504.6000   2,256.8000   1,963.6000
Inventories
  233.1000   157.1000   139.1000   160   151.9000
Accounts Receivable
  286.6000   160.8000   143.2000   177   137.1000
Cash and Cash Equivalents
  129.6000   121.2000   229.5000   338.1000   334.4000
Current Assets
  732   749.5000   579   713   684.2000
Total Assets
  1,719.1000   2,035.1000   2,083.6000   2,969.8000   2,647.8000

 

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
  139.2000   82.7000   69.8000   81.9000   73.4000
Long-term debt
  462.5000   625.2000   487.5000   963.9000   775.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  856.4000   1,148.2000   1,005.1000   1,703.2000   1,252.7000
Share Capital
  .2000   .2000   .2000   .2000   .2000
Total Equity
  862.7000   886.9000   1,078.5000   1,266.6000   1,395.1000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,719.1000   2,035.1000   2,083.6000   2,969.8000   2,647.8000

 

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
  1,532   1,205.7000   1,074   1,141.8000   1,099.2000
Depreciation (total)
  73.7000   67.9000   70.8000   75.8000   103.1000
Operating Result
  117.3000   56.6000   25.9000   94.3000   72.2000
Interest Income
  -27.3000   -18.2000   -14.9000   -13.7000   -33.9000
Income Before Taxes
  46.6000   4.3000   -26.8000   212.4000   28.3000
Income Taxes
  -22   3.5000   3.5000   -34.8000   -24.4000
Minority Interests Profit
  -   -   -   -   -
Net Income
  24.6000   38.3000   184.4000   177.2000   205.1000

 

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
  1.1700   1.8600   8.9800   8.6000   9.8600
Dividend per Share
  0.9600   1.0000   1.0400   1.0800   1.1200

 

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
  226.4000   130.8000   57.6000   142   106.1000
Cash Flow from Investing Activities
  -26   -331.1000   216.1000   -651.2000   268.6000
Cash Flow from Financing
  -252.4000   123.8000   -167.3000   618.2000   -368
Decrease / Increase in Cash
  -59.7000   -8.4000   108.3000   108.6000   -3.7000
Employees
  5,900   5,300   -   -   -