2024-04-19  9:59:45 PM Chg. +1.46 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
59.62USD +2.51% 29,132
Turnover: 1.73 mill.
-Bid Size: - -Ask Size: - 1.17 bill.USD 2.95% 9.39

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
  391.9340   335.9820   322.9140   418.1640   412.0300
Intangible Assets
  .4250   .3000   .5000   12.3240   11.3300
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  731.3550   1,570.9130   1,581.1790   2,639.5130   2,675.1080
Inventories
  1.7760   1.8080   2.3350   5.2640   3.8960
Accounts Receivable
  45.2350   78.4170   74.3350   103.8030   99.6780
Cash and Cash Equivalents
  125.5360   199.6620   55.3460   108.8900   157.6530
Current Assets
  227.1280   335.5810   168.9580   282.9930   325.9840
Total Assets
  958.4830   1,906.4940   1,750.1370   2,922.5060   3,001.0920

 

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
  37.0660   31.1050   29.1190   66.2710   84.9600
Long-term debt
  1,274.3740   1,376.9130   1,273.4200   1,799.5400   1,724.9330
Liabilities to Banks
  -   -   -   -   -
Provisions
  120.1000   129.4000   -   -   -
Liabilities
  1,696.0670   2,699.8550   2,568.0190   3,658.6980   3,719.4190
Share Capital
  .8220   .8240   .8250   .8260   .8260
Total Equity
  -737.5840   -793.3610   -817.8820   -736.1920   -718.3270
Minority Interests
  -   -   -   -   -
Total liabilities equity
  958.4830   1,906.4940   1,750.1370   2,922.5060   3,001.0920

 

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
  950.1070   1,021.5060   1,143.6700   1,468.0830   1,692.3060
Depreciation (total)
  55.1810   52.7980   46.5000   56.1000   62.2870
Operating Result
  202.2230   230.5840   289.9460   248.2700   278.7530
Interest Income
  -84.9670   -66.7430   -67.4580   -86.0750   -82.4460
Income Before Taxes
  115.7720   122.1210   221.6070   161.8920   189.3400
Income Taxes
  24.0250   32.7270   55.8520   46.1110   58.5140
Minority Interests Profit
  -   -   -   -   -
Net Income
  94.4370   89.7640   165.7550   115.7810   130.8260

 

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
  3.6600   3.8800   7.4000   5.4600   6.3500
Dividend per Share
  1.6000   1.2000   1.6800   1.7600   1.7600

 

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
  168.4050   143.5250   201.1220   162.8820   215.0060
Cash Flow from Investing Activities
  -13.8190   29.1230   -20.9290   -578.5880   42.2190
Cash Flow from Financing
  -5.7300   -87.2890   -343.5450   478.1780   -207.3580
Decrease / Increase in Cash
  148.8560   85.3590   -163.3520   62.4720   49.8670
Employees
  5,200   5,200   -   -   -