13/09/2024  22:00:00 Chg. +0.6700 Volume Bid01:47:40 Ask01:47:40 Market Capitalization Dividend Y. P/E Ratio
37.3700USD +1.83% 1.16 mill.
Turnover: 30.29 mill.
36.8700Bid Size: 100 37.8300Ask Size: 100 1.9 bill.USD 2.89% 17.80

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
  831.5990   774.1370   741.7460   746.0510   791.0930
Intangible Assets
  437.2070   253.1600   251.7010   251.5240   251.7270
Long-Term Investments
  79.7670   -   -   -   -
Fixed Assets
  2,596.0780   2,405.6950   2,392.5360   2,429.4520   2,539.5850
Inventories
  47.2250   39.2880   42.8390   55.5590   57.6540
Accounts Receivable
  25.6190   75.7870   100.5040   105.5110   103.0940
Cash and Cash Equivalents
  58.4160   154.0850   189.6270   114.7770   56.2900
Current Assets
  244.5150   341.3590   405.5890   345.7680   300.7980
Total Assets
  2,840.5930   2,747.0540   2,798.1250   2,775.2200   2,840.3830

 

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
  61.9460   58.4320   54.0860   66.6380   63.1520
Long-term debt
  290   280   466.0170   468.0320   470.0470
Liabilities to Banks
  0.0000   -   -   -   -
Provisions
  33.8000   -   -   -   -
Liabilities
  2,268.8510   2,458.3610   2,467.9590   2,483.2170   2,522.3210
Share Capital
  .9770   .9860   1.0540   1.0630   1.0720
Total Equity
  571.7420   288.6930   330.1660   292.0030   318.0620
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,840.5930   2,747.0540   2,798.1250   2,775.2200   2,840.3830

 

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
  2,482.6920   1,983.2250   2,927.5400   3,303.1560   3,439.5030
Depreciation (total)
  88.1330   91.4150   89.6540   92.3800   93.1360
Operating Result
  103.5980   -347.4370   82.3180   38.9350   108.5660
Interest Income
  -   -   -   -   -
Income Before Taxes
  140.3340   -356.0360   71.6200   32.8920   100.0140
Income Taxes
  13.0410   -102.6710   -.7530   -10.2310   -1.3370
Minority Interests Profit
  -   -   -   -   -
Net Income
  127.2930   -277.1070   49.1310   43.1230   101.3510

 

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
  2.9000   -6.3200   1.0300   0.8700   2.1000
Dividend per Share
  1.3800   0.3600   0.0000   0.8100   1.0800

 

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
  218.7610   2.9080   213.0060   161.9260   218.4010
Cash Flow from Investing Activities
  -363.0600   -50.9140   -68.6100   -112.8150   -153.4970
Cash Flow from Financing
  176.0200   143.6920   -108.8270   -123.6360   -123.5350
Decrease / Increase in Cash
  31.8380   95.6690   35.5420   -74.8500   -58.4870
Employees
  46,250   -   -   -   -