26/04/2024  22:10:00 Chg. +0.10 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
10.57USD +0.96% 570,804
Turnover: 4.15 mill.
10.10Bid Size: 100 11.14Ask Size: 100 885.52 mill.USD 3.41% 15.54

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
  1,390.2000   1,328   1,287.9000   1,229.3000   1,191.1000
Intangible Assets
  34.7000   37.2000   35.2000   33.2000   31.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,445.5000   1,383.7000   1,343.5000   1,280.6000   1,243.6000
Inventories
  147   126.6000   127   175.2000   182.6000
Accounts Receivable
  59.5000   46.3000   77.6000   104.8000   88.3000
Cash and Cash Equivalents
  97.1000   48.4000   63.8000   90   140.1000
Current Assets
  308.3000   229.7000   271.9000   374   416.8000
Total Assets
  1,753.8000   1,613.4000   1,615.4000   1,654.6000   1,660.4000

 

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
  142.4000   104.1000   126   159.3000   172.1000
Long-term debt
  780   673.9000   610.4000   528.9000   490.3000
Liabilities to Banks
  -   -   -   -   -
Provisions
  194.6000   -   -   -   -
Liabilities
  1,235.4000   1,112.5000   1,080   1,031.9000   1,014.9000
Share Capital
  1   1   1   1   1
Total Equity
  518.4000   500.9000   535.4000   622.7000   645.5000
Minority Interests
  26.8000   31.9000   37.3000   37.1000   31.3000
Total liabilities equity
  1,753.8000   1,613.4000   1,615.4000   1,654.6000   1,660.4000

 

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
  1,600.3000   1,333   1,456   1,972.5000   2,063.2000
Depreciation (total)
  143.8000   133.7000   133.9000   142.5000   142.8000
Operating Result
  -144.3000   69.7000   141.5000   153.7000   125.1000
Interest Income
  -60.3000   -56.3000   -42.5000   -32   -27.3000
Income Before Taxes
  -203.1000   19.1000   67.1000   121.7000   97.8000
Income Taxes
  -54.7000   10.3000   18.3000   16.8000   34.3000
Minority Interests Profit
  3.9000   5.1000   5.4000   4.2000   6
Net Income
  -152.3000   3.7000   43.4000   100.7000   57.5000

 

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
  -1.9800   0.0400   0.5200   1.2000   0.6800
Dividend per Share
  0.1200   0.2400   0.2400   0.2800   0.3600

 

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
  181.9000   157.8000   233.1000   208.9000   249
Cash Flow from Investing Activities
  -109.8000   -75.3000   -99.3000   -70.2000   -109.2000
Cash Flow from Financing
  -120.7000   -131.2000   -118.4000   -112.5000   -89.7000
Decrease / Increase in Cash
  -48.6000   -48.7000   15.4000   26.2000   50.1000
Employees
  895   -   -   -   -