2024-11-12  9:36:20 PM Chg. -1.5500 Volume Bid9:36:53 PM Ask9:36:53 PM Market Capitalization Dividend Y. P/E Ratio
45.9000USD -3.27% 335,071
Turnover: 10.26 mill.
45.9000Bid Size: 600 45.9400Ask Size: 400 879.41 mill.USD 3.83% 7.24

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
  632.9910   419.6690   391.9340   335.9820   322.9140
Intangible Assets
  14.0720   .6000   .4250   .3000   .5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,089.1440   728.4240   731.3550   1,570.9130   1,581.1790
Inventories
  6.6470   1.8580   1.7760   1.8080   2.3350
Accounts Receivable
  68.6940   57.4220   45.2350   78.4170   74.3350
Cash and Cash Equivalents
  7.6420   2.7050   125.5360   199.6620   55.3460
Current Assets
  139.2770   94.9730   227.1280   335.5810   168.9580
Total Assets
  1,228.4210   823.3970   958.4830   1,906.4940   1,750.1370

 

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
  37.3020   44.9700   37.0660   31.1050   29.1190
Long-term debt
  1,080.9320   1,037.9270   1,274.3740   1,376.9130   1,273.4200
Liabilities to Banks
  -   -   -   -   -
Provisions
  160.3000   106.9000   120.1000   129.4000   -
Liabilities
  1,616.4530   1,415.0960   1,696.0670   2,699.8550   2,568.0190
Share Capital
  .8180   .8210   .8220   .8240   .8250
Total Equity
  -388.0320   -591.6990   -737.5840   -793.3610   -817.8820
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,228.4210   823.3970   958.4830   1,906.4940   1,750.1370

 

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
  1,553.9140   869.6900   950.1070   1,021.5060   1,143.6700
Depreciation (total)
  88.9390   59.4220   55.1810   52.7980   46.5000
Operating Result
  266.1410   231.6140   202.2230   230.5840   289.9460
Interest Income
  46.5180   -45.5470   -84.9670   -66.7430   -67.4580
Income Before Taxes
  219.6230   186.0670   115.7720   122.1210   221.6070
Income Taxes
  81.3150   81.7280   24.0250   32.7270   55.8520
Minority Interests Profit
  -   -   -   -   -
Net Income
  135.3320   121.3710   94.4370   89.7640   165.7550

 

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
  4.4200   4.2600   3.6600   3.8800   7.4000
Dividend per Share
  1.6000   1.6000   1.6000   1.2000   1.6800

 

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
  171.8370   104.0550   168.4050   143.5250   201.1220
Cash Flow from Investing Activities
  33.3390   65.6610   -13.8190   29.1230   -20.9290
Cash Flow from Financing
  -214.5420   -445.5290   -5.7300   -87.2890   -343.5450
Decrease / Increase in Cash
  -9.3880   -4.9430   148.8560   85.3590   -163.3520
Employees
  16,600   5,200   5,200   5,200   -