2024-09-09  10:10:00 PM Chg. -1.72 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
159.28USD -1.07% 143,508
Turnover: 11.83 mill.
63.70Bid Size: 100 241.87Ask Size: 100 2.85 bill.USD 1.12% 25.40

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
  213.4690   203.8830   197.5200   198.5950   207.8110
Intangible Assets
  1,121.7650   1,081.3580   1,027.7820   942.9250   896.7210
Long-Term Investments
  93.8000   95.8000   95.3000   88.2000   101.2000
Fixed Assets
  2,134.3440   2,099.1070   2,035.5060   1,827.4850   1,786.3220
Inventories
  174.9500   187.7640   264.5310   284.8480   233.8570
Accounts Receivable
  375.9820   372.9740   430.6760   472.8880   444.9500
Cash and Cash Equivalents
  123.5240   181.8330   165.1760   180.9630   194.5270
Current Assets
  715.9720   792.7270   920.2540   994.1370   927.8890
Total Assets
  2,850.3160   2,891.8340   2,955.7600   2,821.6220   2,714.2110

 

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
  164.1010   191.8210   226.6560   193.9830   184.8130
Long-term debt
  882.4370   849.0680   836.4120   933.5610   730.6230
Liabilities to Banks
  38.3000   -   -   -   -
Provisions
  214.5000   -   -   -   -
Liabilities
  1,607.9500   1,570.9200   1,567.8380   1,543.0370   1,329.2890
Share Capital
  17.7350   17.8510   17.8970   17.9500   17.9920
Total Equity
  1,242.3660   1,320.9140   1,387.9220   1,278.5850   1,384.9220
Minority Interests
  1.6040   .5500   .6280   .6670   .6030
Total liabilities equity
  2,850.3160   2,891.8340   2,955.7600   2,821.6220   2,714.2110

 

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
  1,133.5030   1,417.6770   1,761.1580   1,943.5850   1,953.3130
Depreciation (total)
  -   -   -   -   -
Operating Result
  46.1340   59.3600   150.4660   52.3040   214.4950
Interest Income
  -16.9760   -26.6030   -22.3260   32.5790   -50.6990
Income Before Taxes
  28.9040   27.1390   146.9910   7.1180   153.1240
Income Taxes
  2.0840   -5.2960   34.9390   24.9250   55.5850
Minority Interests Profit
  .2620   .1290   .0620   .0890   .1240
Net Income
  31.6220   39.6580   121.3690   -15.9310   112.7480

 

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
  2.0800   2.2300   6.7900   -0.8900   6.2700
Dividend per Share
  1.5250   1.5600   1.6200   1.7000   1.7800

 

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
  82.3740   178.3890   48.9330   41.7940   279.0200
Cash Flow from Investing Activities
  -908.6320   -71.3850   -49.1300   -40.1910   -27.6210
Cash Flow from Financing
  844.1300   -75.2550   -13.4650   24.6720   -238.6060
Decrease / Increase in Cash
  19.1300   38.3400   -16.7190   15.7870   13.5640
Employees
  4,500   -   -   -   -