2024-05-03  10:00:00 PM Chg. +1.7800 Volume Bid12:08:21 AM Ask12:08:21 AM Market Capitalization Dividend Y. P/E Ratio
96.1100USD +1.89% 156,017
Turnover: 9.51 mill.
90.5000Bid Size: 100 100.0000Ask Size: 200 1.54 bill.USD 3.20% 32.58

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
  571.4000   611.8000   622   627.2000   955.2000
Intangible Assets
  25   32.4000   29.6000   26.7000   67.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  728.6000   762.7000   746.4000   743.3000   1,217
Inventories
  207.9000   215.1000   177.6000   152   404.6000
Accounts Receivable
  165   179.8000   167.1000   112.8000   332.7000
Cash and Cash Equivalents
  51.1000   125.6000   264.3000   780.3000   303.2000
Current Assets
  656.6000   656.6000   779.8000   1,121.4000   1,205.4000
Total Assets
  1,385.2000   1,419.3000   1,526.2000   1,864.7000   2,422.4000

 

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
  90   121.4000   92   86.1000   351.4000
Long-term debt
  369.6000   370.4000   492.6000   838.1000   1,036.3000
Liabilities to Banks
  -   -   -   -   -
Provisions
  44.8000   48.2000   48.5000   -   -
Liabilities
  638.9000   678.9000   792.3000   1,132.3000   1,729.9000
Share Capital
  .2000   .2000   .2000   .2000   .2000
Total Equity
  746.3000   740.4000   733.9000   732.4000   692.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,385.2000   1,419.3000   1,526.2000   1,864.7000   2,422.4000

 

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
  1,397.5000   1,585.9000   1,514.1000   1,172.7000   2,622
Depreciation (total)
  39.7000   43.9000   49.1000   52.2000   91.5000
Operating Result
  150.7000   143.6000   125.7000   81.1000   64.4000
Interest Income
  -22   -22.4000   -24   -40.3000   -49.3000
Income Before Taxes
  133   120   80.4000   38.8000   -24
Income Taxes
  -87.6000   -28.3000   -18.4000   -10   5.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  45.4000   91.7000   62   28.8000   -18.5000

 

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
  2.6700   5.5300   3.8800   1.8200   -1.1700
Dividend per Share
  2.0000   2.2000   2.4000   2.6800   2.8800

 

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
  141.5000   150.2000   232.3000   206.9000   79.4000
Cash Flow from Investing Activities
  -25.5000   31.1000   -101.8000   26.9000   -665.8000
Cash Flow from Financing
  -119.4000   -106   8.5000   281.9000   109.1000
Decrease / Increase in Cash
  -3.4000   75.3000   139   515.7000   -477.3000
Employees
  2,770   2,860   2,820   -   -