2024-05-24  10:10:00 PM Chg. +1.36 Volume Bid1:10:27 PM Ask1:10:27 PM Market Capitalization Dividend Y. P/E Ratio
147.95USD +0.93% 63,911
Turnover: 5.11 mill.
119.88Bid Size: 100 150.00Ask Size: 800 3.1 bill.USD 0.76% 139.58

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  296.9000   301.2000   218.8000   195   236.7000
Intangible Assets
  347   297.3000   466.9000   553.6000   913.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,066.5000   987.1000   1,285.6000   1,504.6000   2,256.8000
Inventories
  204.1000   233.1000   157.1000   139.1000   160
Accounts Receivable
  261.7000   286.6000   160.8000   143.2000   177
Cash and Cash Equivalents
  189.3000   129.6000   121.2000   229.5000   338.1000
Current Assets
  819.6000   732   749.5000   579   713
Total Assets
  1,886.1000   1,719.1000   2,035.1000   2,083.6000   2,969.8000

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  130.7000   139.2000   82.7000   69.8000   81.9000
Long-term debt
  618.3000   462.5000   625.2000   487.5000   963.9000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  983.3000   856.4000   1,148.2000   1,005.1000   1,703.2000
Share Capital
  .2000   .2000   .2000   .2000   .2000
Total Equity
  902.8000   862.7000   886.9000   1,078.5000   1,266.6000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,886.1000   1,719.1000   2,035.1000   2,083.6000   2,969.8000

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  1,309.6000   1,532   1,205.7000   1,074   1,141.8000
Depreciation (total)
  63.8000   73.7000   67.9000   70.8000   75.8000
Operating Result
  101.2000   117.3000   56.6000   25.9000   94.3000
Interest Income
  -49.4000   -27.3000   -18.2000   -14.9000   -13.7000
Income Before Taxes
  577.5000   46.6000   4.3000   -26.8000   212.4000
Income Taxes
  -37.7000   -22   3.5000   3.5000   -34.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  539.8000   24.6000   38.3000   184.4000   177.2000

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  25.2800   1.1700   1.8600   8.9800   8.6000
Dividend per Share
  0.8800   0.9600   1.0000   1.0400   1.0800

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  46.6000   226.4000   130.8000   57.6000   142
Cash Flow from Investing Activities
  -97.7000   -26   -331.1000   216.1000   -651.2000
Cash Flow from Financing
  118.5000   -252.4000   123.8000   -167.3000   618.2000
Decrease / Increase in Cash
  77.8000   -59.7000   -8.4000   108.3000   108.6000
Employees
  6,000   5,900   5,300   -   -