2024-05-14  7:07:45 PM Chg. +0.87 Volume Bid- Ask2024-05-14 Market Capitalization Dividend Y. P/E Ratio
57.95USD +1.52% 16,176
Turnover: 948,117.85
-Bid Size: - 64.95Ask Size: 298 1.3 bill.USD 8.89% 13.09

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
  1,098.0970   1,149.1350   1,168.9650   1,130.0610   979.8500
Intangible Assets
  -   -   -   20.9600   21.2850
Long-Term Investments
  -   -   89.1000   0.0000   -
Fixed Assets
  1,163.0850   1,220.6030   1,338.8450   -   2,038.0980
Inventories
  156.3670   156.2530   154.9580   139.0910   138.3200
Accounts Receivable
  18.1160   19.4960   22.7570   20.1570   27.3720
Cash and Cash Equivalents
  161.0010   114.6560   36.8840   436.9960   144.5930
Current Assets
  358.8570   306.7520   242.3800   643.0120   353.5960
Total Assets
  1,521.9420   1,527.3550   1,581.2250   2,544.2580   2,391.6940

 

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
  118.3950   122.3320   132.2210   103.5040   135.1760
Long-term debt
  400   400   400   910   327.2530
Liabilities to Banks
  6.8000   0.0000   10.5000   23.9000   -
Provisions
  92.2000   77.6000   69   52.1000   -
Liabilities
  977.4350   945.5740   976.5150   2,125.8690   1,728.0610
Share Capital
  .2410   .2400   .2410   .2370   .2350
Total Equity
  544.5070   581.7810   604.7100   418.3890   663.6330
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,521.9420   1,527.3550   1,581.2250   2,544.2580   2,391.6940

 

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
  2,926.2890   3,030.4450   3,071.9510   2,522.7920   2,821.4440
Depreciation (total)
  86.3190   93.6920   107.5370   118.1780   108.6040
Operating Result
  313.1580   293.5920   282.8440   103.6110   366.6590
Interest Income
  -14.2710   -15.1690   16.4880   -22.3270   -56.1080
Income Before Taxes
  298.8870   278.4230   266.3560   81.2840   310.5510
Income Taxes
  96.9880   30.8030   42.9550   -28.6830   56.0380
Minority Interests Profit
  -   -   -   -   -
Net Income
  201.8990   247.6200   223.4010   -32.4750   254.5130

 

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
  8.4000   10.3100   9.2900   -1.3600   10.7400
Dividend per Share
  8.1500   8.6000   8.0500   3.9000   1.0000

 

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
  320.7670   330.6200   362.7960   161.0020   301.9030
Cash Flow from Investing Activities
  -109.6050   -151.2220   -241.5740   -157.2260   78.3300
Cash Flow from Financing
  -201.1270   -225.7430   -198.9940   396.3360   -672.6360
Decrease / Increase in Cash
  10.0350   -46.3450   -77.7720   400.1120   -292.4030
Employees
  73,000   73,000   73,000   55,000   -