2024-11-15  10:10:00 PM Chg. -0.87 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
167.71USD -0.52% 77,458
Turnover: 4.25 mill.
100.00Bid Size: 100 268.54Ask Size: 100 2.98 bill.USD 1.06% 26.75

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
  83.9230   213.4690   203.8830   197.5200   198.5950
Intangible Assets
  63.5820   1,121.7650   1,081.3580   1,027.7820   942.9250
Long-Term Investments
  21.3160   93.8000   95.8000   95.3000   88.2000
Fixed Assets
  291.1550   2,134.3440   2,099.1070   2,035.5060   1,827.4850
Inventories
  94.0900   174.9500   187.7640   264.5310   284.8480
Accounts Receivable
  202.1390   375.9820   372.9740   430.6760   472.8880
Cash and Cash Equivalents
  104.1470   123.5240   181.8330   165.1760   180.9630
Current Assets
  418.5100   715.9720   792.7270   920.2540   994.1370
Total Assets
  709.6650   2,850.3160   2,891.8340   2,955.7600   2,821.6220

 

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
  87.8190   164.1010   191.8210   226.6560   193.9830
Long-term debt
  35.9340   882.4370   849.0680   836.4120   933.5610
Liabilities to Banks
  .7000   38.3000   -   -   -
Provisions
  11.2000   214.5000   -   -   -
Liabilities
  273.2960   1,607.9500   1,570.9200   1,567.8380   1,543.0370
Share Capital
  13.3380   17.7350   17.8510   17.8970   17.9500
Total Equity
  436.3690   1,242.3660   1,320.9140   1,387.9220   1,278.5850
Minority Interests
  1.3170   1.6040   .5500   .6280   .6670
Total liabilities equity
  709.6650   2,850.3160   2,891.8340   2,955.7600   2,821.6220

 

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
  867.5200   1,133.5030   1,417.6770   1,761.1580   1,943.5850
Depreciation (total)
  -   -   -   -   -
Operating Result
  87.7810   46.1340   59.3600   150.4660   52.3040
Interest Income
  -4.0410   -16.9760   -26.6030   -22.3260   32.5790
Income Before Taxes
  83.0980   28.9040   27.1390   146.9910   7.1180
Income Taxes
  25.0500   2.0840   -5.2960   34.9390   24.9250
Minority Interests Profit
  .3380   .2620   .1290   .0620   .0890
Net Income
  59.4730   31.6220   39.6580   121.3690   -15.9310

 

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
  4.4600   2.0800   2.2300   6.7900   -0.8900
Dividend per Share
  1.4650   1.5250   1.5600   1.6200   1.7000

 

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
  78.7790   82.3740   178.3890   48.9330   41.7940
Cash Flow from Investing Activities
  -12.3580   -908.6320   -71.3850   -49.1300   -40.1910
Cash Flow from Financing
  -46.9050   844.1300   -75.2550   -13.4650   24.6720
Decrease / Increase in Cash
  13.3750   19.1300   38.3400   -16.7190   15.7870
Employees
  2,160   4,500   -   -   -