04/11/2024  21:21:23 Chg. +1.81 Volume Bid21:22:30 Ask- Market Capitalization Dividend Y. P/E Ratio
92.99USD +1.99% 3,355
Turnover: 312,396.04
89.00Bid Size: 113 -Ask Size: - 1.45 bill.USD - 12.97

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  218.1020   208.2630   203.8240   204.0020   213.8080
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,280.9780   1,223.8960   1,297.6340   1,244.4340   1,203.8390
Inventories
  104.8010   108.5280   111.8000   140.3000   228.2590
Accounts Receivable
  136.3550   125.9010   106.3440   146.8660   156.9610
Cash and Cash Equivalents
  78.4100   57.6560   97.0590   91.0710   22.3250
Current Assets
  364.3670   306.0350   325.1720   392.0800   428.6570
Total Assets
  1,645.3450   1,529.9310   1,622.8060   1,636.5140   1,632.4960

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  71.0960   61.2770   56.3420   91.6220   111.4220
Long-term debt
  809.8970   689.2050   594.9210   513.4500   506.7320
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,063.6800   909.5780   922.2680   893.6180   859.6130
Share Capital
  361.1580   352.4240   359.4300   362.5240   363.2240
Total Equity
  581.6650   620.3530   700.5380   742.8960   772.8830
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,645.3450   1,529.9310   1,622.8060   1,636.5140   1,632.4960

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  1,250.2740   1,645.3190   1,650.3330   1,744.0140   1,857.1860
Depreciation (total)
  45.0040   94.4460   98.5130   100.2890   96.6060
Operating Result
  107.7050   141.6940   132.2620   111.6800   36.1590
Interest Income
  -13.0540   -35.6520   -29.0270   -23.1280   -10.1890
Income Before Taxes
  94.7600   110.8880   100.5480   77.4350   -42.9790
Income Taxes
  31.6190   27.2000   25.6870   18.6720   -13.2570
Minority Interests Profit
  -   -   -   -   -
Net Income
  63.1410   83.6880   74.8610   58.7630   -29.7220

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  3.8000   4.8400   4.4300   3.4600   -1.7900
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  86.7750   190.8450   177.5420   151.7630   24.4450
Cash Flow from Investing Activities
  -44.3160   -37.9230   -38.9160   -42.4290   -51.5720
Cash Flow from Financing
  -141.0270   -173.6760   -99.2230   -115.3220   -41.6190
Decrease / Increase in Cash
  -98.5680   -20.7540   39.4030   -5.9880   -68.7460
Employees
  -   -   -   -   -