2024-12-20  9:59:57 PM Chg. +0.50 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
169.86USD +0.30% 51,210
Turnover: 8.67 mill.
-Bid Size: - -Ask Size: - 8.47 bill.USD 0.47% 45.33

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
  1,313.4000   1,366.2000   1,351.1000   1,457.5000   1,420.8000
Intangible Assets
  63.3000   67.2000   52.1000   43.1000   35.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,828.2000   1,951.6000   1,960.9000   1,853.8000   1,812.9000
Inventories
  689.2000   787.7000   724.3000   425.7000   496.1000
Accounts Receivable
  378.5000   384.1000   292.3000   308.7000   382.3000
Cash and Cash Equivalents
  56.2000   27   193.1000   287.4000   154.2000
Current Assets
  1,178.8000   1,236.2000   1,266.3000   1,117.4000   1,119.4000
Total Assets
  3,007   3,187.8000   3,227.2000   2,971.2000   2,932.3000

 

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
  214.7000   238.7000   124.2000   142.4000   242.1000
Long-term debt
  545.7000   550.6000   551.8000   694.5000   691.8000
Liabilities to Banks
  -   -   -   -   -
Provisions
  310.2000   300.3000   288.1000   -   -
Liabilities
  1,521.1000   1,667.7000   1,781.5000   1,578.9000   1,601.8000
Share Capital
  278.6000   279   280.1000   280.1000   280.1000
Total Equity
  1,485.9000   1,520.1000   1,445.7000   1,392.3000   1,330.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,007   3,187.8000   3,227.2000   2,971.2000   2,932.3000

 

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
  2,157.7000   2,380.2000   2,181.1000   1,475.6000   1,836.3000
Depreciation (total)
  116.6000   121.5000   123.9000   123.6000   131.4000
Operating Result
  187.1000   241.4000   25.3000   -248.6000   -24.9000
Interest Income
  -28.3000   -26   -19.8000   32.7000   44.9000
Income Before Taxes
  160.2000   216   6.1000   -297.9000   -63.1000
Income Taxes
  -28.3000   49   4.6000   -68.3000   -14
Minority Interests Profit
  -   -   -   -   -
Net Income
  188.5000   167   1.5000   -229.6000   -49.1000

 

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
  3.9600   3.4600   0.0200   -4.7600   -1.0100
Dividend per Share
  0.7200   0.8000   0.8000   0.8000   0.8000

 

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
  209.2000   232.4000   231.8000   250   6
Cash Flow from Investing Activities
  -139.4000   -244.6000   -171.2000   -78.9000   -89.1000
Cash Flow from Financing
  -78.9000   -19.4000   107.8000   -76.1000   -52.8000
Decrease / Increase in Cash
  -10.1000   -29.2000   166.1000   94.3000   -133.2000
Employees
  4,800   5,100   4,600   -   -