2024-04-25  9:59:50 PM Chg. -0.11 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
10.93USD -1.00% 12,626
Turnover: 137,554.41
-Bid Size: - -Ask Size: - 859.36 mill.USD 6.95% -

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
  282.5530   304.9340   371.8540   341.4710   317.5870
Intangible Assets
  1,595.5690   1,615.1260   1,971.3260   1,927.1190   1,788.1570
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,468.7030   2,565.7970   3,030.2690   2,994.0890   2,822.7920
Inventories
  401.3550   472.1870   492.8040   609.7940   726.4680
Accounts Receivable
  151.7070   143.9080   132.9350   145.2810   150.0190
Cash and Cash Equivalents
  11.6480   11.3150   52.1820   33.6900   45.4420
Current Assets
  586.0960   661.7930   737.3010   834.4560   1,018.8170
Total Assets
  3,054.7990   3,227.5900   3,767.5700   3,828.5450   3,841.6090

 

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
  140   114.9360   126.5370   129.8610   127.8090
Long-term debt
  1,635.8810   1,874.1580   2,334.0860   2,267.7590   2,339.0490
Liabilities to Banks
  -   -   -   -   -
Provisions
  267.5000   254.8000   -   -   -
Liabilities
  2,154.7500   2,415.0480   2,935.6930   2,908.2910   2,973.4430
Share Capital
  .6560   .6400   .6430   .6850   .7170
Total Equity
  900.0490   812.5420   831.8770   920.2540   868.1660
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,054.7990   3,227.5900   3,767.5700   3,828.5450   3,841.6090

 

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
  1,700.7640   1,660.4140   1,967.9090   2,056.2640   2,163
Depreciation (total)
  18.3430   18.5430   19.1000   21.6000   21.3000
Operating Result
  340.1540   203.8360   276.4380   196.0790   98.6280
Interest Income
  108.3340   98.1260   101.6340   106.8890   124.9150
Income Before Taxes
  222.2770   105.6920   177.3620   93.6540   -18.9070
Income Taxes
  49.8420   29.3030   45.3740   26.2910   -7.5370
Minority Interests Profit
  -   -   -   -   -
Net Income
  172.4350   76.3890   131.9880   67.3630   -11.3700

 

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
  2.6100   1.1700   2.0600   1.0300   -0.1600
Dividend per Share
  1.8900   1.9000   1.9000   1.9000   1.6150

 

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
  209.4560   46.5040   281.4770   93.8780   5.9630
Cash Flow from Investing Activities
  347.5880   -124.7390   -568.8930   -42.8440   -39.1460
Cash Flow from Financing
  -753.3270   77.7130   327.9520   -69.8410   45.3420
Decrease / Increase in Cash
  -194.8580   -.3330   40.8670   -18.4920   11.7520
Employees
  2,675   2,899   -   -   -