2024-04-23  6:55:26 PM Chg. +0.7600 Volume Bid6:56:25 PM Ask6:56:25 PM Market Capitalization Dividend Y. P/E Ratio
26.3100USD +2.97% 173,304
Turnover: 3.17 mill.
26.2900Bid Size: 300 26.3100Ask Size: 700 1.89 bill.USD 2.85% 47.02

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
  348.6000   330.8000   327.2000   581.5000   536.3000
Intangible Assets
  119.2000   205.2000   202.8000   863.4000   793.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  908   1,136.8000   1,170.4000   3,196.1000   3,098.6000
Inventories
  184.2000   197.3000   213.6000   587.3000   487.4000
Accounts Receivable
  218   180   204.7000   348.9000   334.1000
Cash and Cash Equivalents
  159.2000   454   396.4000   230.3000   223.5000
Current Assets
  661.3000   917.1000   891.5000   1,317.9000   1,176.2000
Total Assets
  1,569.3000   2,053.9000   2,061.9000   4,514   4,274.8000

 

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
  177.7000   128.8000   178.4000   355.1000   269.5000
Long-term debt
  281.9000   539.9000   274.9000   1,379.2000   1,365.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  268.4000   384.5000   -   -   -
Liabilities
  850.1000   1,410.9000   1,212.3000   3,086.9000   2,842.2000
Share Capital
  11.7000   11.8000   11.8000   15.2000   15.1000
Total Equity
  719.2000   643   849.6000   1,427.1000   1,432.6000
Minority Interests
  20.6000   50.4000   77   106.9000   107.6000
Total liabilities equity
  1,569.3000   2,053.9000   2,061.9000   4,514   4,274.8000

 

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
  2,567.2000   2,486.6000   2,465.1000   3,946   4,087.1000
Depreciation (total)
  72.1000   79.5000   87.2000   190.6000   115.3000
Operating Result
  203.5000   -38.4000   230.6000   39.8000   122.3000
Interest Income
  -12.1000   -12.5000   -13.9000   -37.8000   -74
Income Before Taxes
  195.1000   -13.4000   226.4000   -8.6000   51.4000
Income Taxes
  39.6000   6   47.9000   11.1000   4.5000
Minority Interests Profit
  0.0000   -5.3000   5.7000   7.4000   4
Net Income
  160.5000   -9.1000   173.1000   -27.1000   42.1000

 

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
  2.7200   -0.1500   2.9400   -0.3700   0.5600
Dividend per Share
  0.7900   0.6300   0.5600   0.7500   0.7500

 

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
  216.4000   221.8000   332.3000   -11.9000   162.9000
Cash Flow from Investing Activities
  -165   -168.1000   -59.9000   -1,172.4000   -76.5000
Cash Flow from Financing
  -91.9000   244   -347.7000   1,039.9000   -86.8000
Decrease / Increase in Cash
  -44.7000   294.8000   -57.6000   -166.1000   -6.8000
Employees
  8,000   7,600   -   -   -