2024-04-19  6:38:36 PM Chg. +0.10 Volume Bid6:42:53 PM Ask6:42:53 PM Market Capitalization Dividend Y. P/E Ratio
10.68USD +0.95% 8,346
Turnover: 89,154.35
10.68Bid Size: 354 13.79Ask Size: 100 838.52 mill.USD 7.13% -

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
  245.3440   272.1920   282.5530   304.9340   371.8540
Intangible Assets
  1,629.4820   1,748.2200   1,595.5690   1,615.1260   1,971.3260
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,493.7290   2,674.4430   2,468.7030   2,565.7970   3,030.2690
Inventories
  356.5900   501.8490   401.3550   472.1870   492.8040
Accounts Receivable
  119.2650   141.3920   151.7070   143.9080   132.9350
Cash and Cash Equivalents
  28.8330   206.5060   11.6480   11.3150   52.1820
Current Assets
  549.7760   886.5950   586.0960   661.7930   737.3010
Total Assets
  3,043.5050   3,561.0380   3,054.7990   3,227.5900   3,767.5700

 

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
  98.0330   122.3580   140   114.9360   126.5370
Long-term debt
  1,715.2680   2,217.5740   1,635.8810   1,874.1580   2,334.0860
Liabilities to Banks
  -   -   -   -   -
Provisions
  319.4000   236.4000   267.5000   254.8000   -
Liabilities
  2,257.8480   2,680.2190   2,154.7500   2,415.0480   2,935.6930
Share Capital
  .6640   .6650   .6560   .6400   .6430
Total Equity
  785.6570   880.8190   900.0490   812.5420   831.8770
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,043.5050   3,561.0380   3,054.7990   3,227.5900   3,767.5700

 

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
  1,391.2570   1,668.0560   1,700.7640   1,660.4140   1,967.9090
Depreciation (total)
  13.8030   17.6110   18.3430   18.5430   19.1000
Operating Result
  253.9950   239.4020   340.1540   203.8360   276.4380
Interest Income
  74.4560   91.7840   108.3340   98.1260   101.6340
Income Before Taxes
  177.0660   148.0620   222.2770   105.6920   177.3620
Income Taxes
  67.6410   -69.4010   49.8420   29.3030   45.3740
Minority Interests Profit
  -   -   -   -   -
Net Income
  109.4250   217.4630   172.4350   76.3890   131.9880

 

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
  1.7300   3.2700   2.6100   1.1700   2.0600
Dividend per Share
  1.7300   1.8600   1.8900   1.9000   1.9000

 

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
  289.6610   37.7990   209.4560   46.5040   281.4770
Cash Flow from Investing Activities
  -481.2050   -220.5380   347.5880   -124.7390   -568.8930
Cash Flow from Financing
  216.0050   359.3360   -753.3270   77.7130   327.9520
Decrease / Increase in Cash
  23.5870   177.6730   -194.8580   -.3330   40.8670
Employees
  2,590   2,680   2,675   2,899   -