2024-05-17  10:00:00 PM Chg. -2.4000 Volume Bid1:59:15 AM Ask1:59:15 AM Market Capitalization Dividend Y. P/E Ratio
52.8500USD -4.34% 714,705
Turnover: 26.14 mill.
52.9100Bid Size: 100 53.8200Ask Size: 200 1.02 bill.USD 3.33% 8.32

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
  719.0500   632.9910   419.6690   391.9340   335.9820
Intangible Assets
  14.0420   14.0720   .6000   .4250   .3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,193.3860   1,089.1440   728.4240   731.3550   1,570.9130
Inventories
  8.2290   6.6470   1.8580   1.7760   1.8080
Accounts Receivable
  73.3600   68.6940   57.4220   45.2350   78.4170
Cash and Cash Equivalents
  17.0300   7.6420   2.7050   125.5360   199.6620
Current Assets
  155.4050   139.2770   94.9730   227.1280   335.5810
Total Assets
  1,348.7910   1,228.4210   823.3970   958.4830   1,906.4940

 

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
  40.7360   37.3020   44.9700   37.0660   31.1050
Long-term debt
  937.5120   1,080.9320   1,037.9270   1,274.3740   1,376.9130
Liabilities to Banks
  -   -   -   -   -
Provisions
  181.3000   160.3000   106.9000   120.1000   129.4000
Liabilities
  1,565.9970   1,616.4530   1,415.0960   1,696.0670   2,699.8550
Share Capital
  .8160   .8180   .8210   .8220   .8240
Total Equity
  -217.2060   -388.0320   -591.6990   -737.5840   -793.3610
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,348.7910   1,228.4210   823.3970   958.4830   1,906.4940

 

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
  1,599.3310   1,553.9140   869.6900   950.1070   1,021.5060
Depreciation (total)
  92.8440   88.9390   59.4220   55.1810   52.7980
Operating Result
  229.9150   266.1410   231.6140   202.2230   230.5840
Interest Income
  -31.0810   46.5180   -45.5470   -84.9670   -66.7430
Income Before Taxes
  198.8340   219.6230   186.0670   115.7720   122.1210
Income Taxes
  72.5640   81.3150   81.7280   24.0250   32.7270
Minority Interests Profit
  -   -   -   -   -
Net Income
  124.0730   135.3320   121.3710   94.4370   89.7640

 

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
  3.6800   4.4200   4.2600   3.6600   3.8800
Dividend per Share
  1.2000   1.6000   1.6000   1.6000   1.2000

 

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
  134.1820   171.8370   104.0550   168.4050   143.5250
Cash Flow from Investing Activities
  -104.3980   33.3390   65.6610   -13.8190   29.1230
Cash Flow from Financing
  -30.4540   -214.5420   -445.5290   -5.7300   -87.2890
Decrease / Increase in Cash
  -.7130   -9.3880   -4.9430   148.8560   85.3590
Employees
  22,200   16,600   5,200   5,200   5,200