2024-04-25  9:59:54 PM Chg. +1.38 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
81.75USD +1.72% 29,177
Turnover: 2.35 mill.
-Bid Size: - -Ask Size: - 4.04 bill.USD 0.98% 71.09

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
  1,316.8000   1,313.4000   1,366.2000   1,351.1000   1,457.5000
Intangible Assets
  64.9000   63.3000   67.2000   52.1000   43.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,784.5000   1,828.2000   1,951.6000   1,960.9000   1,853.8000
Inventories
  690.4000   689.2000   787.7000   724.3000   425.7000
Accounts Receivable
  290.4000   378.5000   384.1000   292.3000   308.7000
Cash and Cash Equivalents
  66.3000   56.2000   27   193.1000   287.4000
Current Assets
  1,093.6000   1,178.8000   1,236.2000   1,266.3000   1,117.4000
Total Assets
  2,878.1000   3,007   3,187.8000   3,227.2000   2,971.2000

 

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
  201.1000   214.7000   238.7000   124.2000   142.4000
Long-term debt
  550   545.7000   550.6000   551.8000   694.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  324.7000   310.2000   300.3000   288.1000   -
Liabilities
  1,679.5000   1,521.1000   1,667.7000   1,781.5000   1,578.9000
Share Capital
  276.7000   278.6000   279   280.1000   280.1000
Total Equity
  1,198.6000   1,485.9000   1,520.1000   1,445.7000   1,392.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,878.1000   3,007   3,187.8000   3,227.2000   2,971.2000

 

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
  1,797.6000   2,157.7000   2,380.2000   2,181.1000   1,475.6000
Depreciation (total)
  117.8000   116.6000   121.5000   123.9000   123.6000
Operating Result
  97.2000   187.1000   241.4000   25.3000   -248.6000
Interest Income
  -29.8000   -28.3000   -26   -19.8000   32.7000
Income Before Taxes
  70.2000   160.2000   216   6.1000   -297.9000
Income Taxes
  23.2000   -28.3000   49   4.6000   -68.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  47   188.5000   167   1.5000   -229.6000

 

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
  0.9900   3.9600   3.4600   0.0200   -4.7600
Dividend per Share
  0.7200   0.7200   0.8000   0.8000   0.8000

 

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
  129.3000   209.2000   232.4000   231.8000   250
Cash Flow from Investing Activities
  -112.1000   -139.4000   -244.6000   -171.2000   -78.9000
Cash Flow from Financing
  -32.8000   -78.9000   -19.4000   107.8000   -76.1000
Decrease / Increase in Cash
  -15.7000   -10.1000   -29.2000   166.1000   94.3000
Employees
  4,600   4,800   5,100   4,600   -