2024-09-20  10:10:00 PM Chg. -3.02 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
159.34USD -1.86% 337,064
Turnover: 38.53 mill.
63.62Bid Size: 100 254.44Ask Size: 100 3.34 bill.USD 0.70% 150.32

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
  215.4000   296.9000   301.2000   218.8000   195
Intangible Assets
  176.9000   347   297.3000   466.9000   553.6000
Long-Term Investments
  0.0000   -   -   -   -
Fixed Assets
  1,021.5000   1,066.5000   987.1000   1,285.6000   1,504.6000
Inventories
  175.4000   204.1000   233.1000   157.1000   139.1000
Accounts Receivable
  208.1000   261.7000   286.6000   160.8000   143.2000
Cash and Cash Equivalents
  111.5000   189.3000   129.6000   121.2000   229.5000
Current Assets
  524.9000   819.6000   732   749.5000   579
Total Assets
  1,546.4000   1,886.1000   1,719.1000   2,035.1000   2,083.6000

 

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
  102.9000   130.7000   139.2000   82.7000   69.8000
Long-term debt
  708   618.3000   462.5000   625.2000   487.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,187.9000   983.3000   856.4000   1,148.2000   1,005.1000
Share Capital
  .2000   .2000   .2000   .2000   .2000
Total Equity
  358.5000   902.8000   862.7000   886.9000   1,078.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,546.4000   1,886.1000   1,719.1000   2,035.1000   2,083.6000

 

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
  1,187.7000   1,309.6000   1,532   1,205.7000   1,074
Depreciation (total)
  57.1000   63.8000   73.7000   67.9000   70.8000
Operating Result
  -4.7000   101.2000   117.3000   56.6000   25.9000
Interest Income
  -55.1000   -49.4000   -27.3000   -18.2000   -14.9000
Income Before Taxes
  -68.7000   577.5000   46.6000   4.3000   -26.8000
Income Taxes
  28.6000   -37.7000   -22   3.5000   3.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -40.1000   539.8000   24.6000   38.3000   184.4000

 

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
  -1.8600   25.2800   1.1700   1.8600   8.9800
Dividend per Share
  0.8400   0.8800   0.9600   1.0000   1.0400

 

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
  64.5000   46.6000   226.4000   130.8000   57.6000
Cash Flow from Investing Activities
  -61.4000   -97.7000   -26   -331.1000   216.1000
Cash Flow from Financing
  22   118.5000   -252.4000   123.8000   -167.3000
Decrease / Increase in Cash
  8.1000   77.8000   -59.7000   -8.4000   108.3000
Employees
  5,000   6,000   5,900   5,300   -