2024-07-08  10:10:00 PM Chg. -0.59 Volume Bid2024-07-08 Ask2024-07-08 Market Capitalization Dividend Y. P/E Ratio
115.74USD -0.51% 215,904
Turnover: 15.62 mill.
102.46Bid Size: 300 149.92Ask Size: 100 3.88 bill.USD - 42.55

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
  231.2690   246.1850   253.9640   277.0990   317.2430
Intangible Assets
  812.3380   775.7840   757.2240   807.8100   819.8890
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,910.4310   1,937.6980   1,958.9200   2,129.2330   2,236.0880
Inventories
  190.0760   167.2560   149.3230   155.6990   208.7660
Accounts Receivable
  185.5010   191.9850   156.2070   182.3100   224.3250
Cash and Cash Equivalents
  25.5690   13.5350   49.2060   17.8850   24.2720
Current Assets
  416.2500   415.3950   412.9370   452.9820   558.2980
Total Assets
  2,326.6810   2,353.0930   2,371.8570   2,582.2150   2,794.3860

 

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
  57.1870   64.9750   51.5700   76.8590   110.7800
Long-term debt
  888.0070   777.2720   693.7580   812.8760   907.0730
Liabilities to Banks
  -   -   -   -   -
Provisions
  203.9000   188   -   -   -
Liabilities
  1,266.1880   1,200.6050   1,100.8020   1,227.5180   1,376.9300
Share Capital
  .0330   .0330   .0330   .0330   .0330
Total Equity
  1,060.4930   1,152.4880   1,271.0550   1,354.6970   1,417.4560
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,326.6810   2,353.0930   2,371.8570   2,582.2150   2,794.3860

 

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
  1,215.0120   1,258.0940   1,073.4420   1,221.0790   1,376.0960
Depreciation (total)
  -   -   -   -   -
Operating Result
  155.5550   157.6350   120.6120   135.7110   121.3270
Interest Income
  99.3100   52.5450   38.2200   31.6280   38.6320
Income Before Taxes
  61.1160   105.1930   86.2070   101.0630   75.9580
Income Taxes
  14.0830   13.9750   8.9490   8.0430   10.6080
Minority Interests Profit
  -   -   -   -   -
Net Income
  167.9640   96.3360   77.2580   96.8080   66.3770

 

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
  5.2300   2.9500   2.3500   2.9300   2.0000
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
  167.2990   165.3580   181.3410   156.6660   116.3810
Cash Flow from Investing Activities
  536.6700   -58.8620   -56.5760   -270.9980   -200.4210
Cash Flow from Financing
  -725.0800   -117.9260   -88.5780   81.9860   92.4760
Decrease / Increase in Cash
  -18.5270   -12.0340   35.6710   -31.3210   6.3870
Employees
  8,250   8,250   -   -   -