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

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  85.7340   86.7040   83.9230   213.4690   203.8830
Intangible Assets
  73.0710   71.6030   63.5820   1,121.7650   1,081.3580
Long-Term Investments
  22.8170   25.6900   21.3160   93.8000   95.8000
Fixed Assets
  315.5600   315.5400   291.1550   2,134.3440   2,099.1070
Inventories
  77.0820   87.2210   94.0900   174.9500   187.7640
Accounts Receivable
  195.2250   208.3580   202.1390   375.9820   372.9740
Cash and Cash Equivalents
  88.8180   89.8790   104.1470   123.5240   181.8330
Current Assets
  376.4680   406.5860   418.5100   715.9720   792.7270
Total Assets
  692.0280   722.1260   709.6650   2,850.3160   2,891.8340

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  77.5830   93.0080   87.8190   164.1010   191.8210
Long-term debt
  65.7690   61.0680   35.9340   882.4370   849.0680
Liabilities to Banks
  .7000   5.7000   .7000   38.3000   -
Provisions
  13.1000   10.8000   11.2000   214.5000   -
Liabilities
  279.4220   312.5080   273.2960   1,607.9500   1,570.9200
Share Capital
  13.2780   13.3080   13.3380   17.7350   17.8510
Total Equity
  412.6060   409.6180   436.3690   1,242.3660   1,320.9140
Minority Interests
  9.8460   1.9460   1.3170   1.6040   .5500
Total liabilities equity
  692.0280   722.1260   709.6650   2,850.3160   2,891.8340

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  746.6650   820.0820   867.5200   1,133.5030   1,417.6770
Depreciation (total)
  -   -   -   -   -
Operating Result
  83.0510   62.7440   87.7810   46.1340   59.3600
Interest Income
  -.8520   -1.3580   -4.0410   -16.9760   -26.6030
Income Before Taxes
  84.0090   60.6680   83.0980   28.9040   27.1390
Income Taxes
  23.2260   41.6530   25.0500   2.0840   -5.2960
Minority Interests Profit
  1.6360   2.0220   .3380   .2620   .1290
Net Income
  61.4030   20.2780   59.4730   31.6220   39.6580

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  4.6400   1.5300   4.4600   2.0800   2.2300
Dividend per Share
  1.3550   1.4100   1.4650   1.5250   1.5600

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  73.7530   64.7620   78.7790   82.3740   178.3890
Cash Flow from Investing Activities
  -23.7690   -13.8960   -12.3580   -908.6320   -71.3850
Cash Flow from Financing
  -38.1300   -55.2090   -46.9050   844.1300   -75.2550
Decrease / Increase in Cash
  7.7650   1.0610   13.3750   19.1300   38.3400
Employees
  2,020   2,110   2,160   4,500   -