2024-04-24  10:10:00 PM Chg. -1.09 Volume Bid11:37:30 PM Ask11:37:30 PM Market Capitalization Dividend Y. P/E Ratio
70.13USD -1.53% 170,776
Turnover: 7.29 mill.
59.51Bid Size: 100 71.33Ask Size: 100 3.48 bill.USD - -

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
  51.1760   55.9880   70.0590   71.3000   70.4120
Intangible Assets
  2,507.2100   2,479.3910   2,475.7290   2,696.6350   2,341.8930
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,140.0980   3,148.2510   3,159.4380   3,377.4140   2,961.9860
Inventories
  119.8800   116.0260   114.9590   120.3420   162.1210
Accounts Receivable
  148.7870   150.5170   114.6710   139.3300   167.0160
Cash and Cash Equivalents
  27.5300   94.7600   32.3020   27.1850   58.4890
Current Assets
  300.9380   365.6540   269.8350   293.2670   391.7430
Total Assets
  3,441.0360   3,513.9050   3,429.2730   3,670.6810   3,353.7290

 

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
  56.5600   62.3750   45.9780   55.7600   62.7430
Long-term debt
  1,798.5980   1,734.9260   1,486.4690   1,481.1590   1,347.4550
Liabilities to Banks
  -   -   -   -   -
Provisions
  409.4000   417.7000   -   -   -
Liabilities
  2,345.2050   2,342.9340   2,070.9750   2,093.0700   1,906.6450
Share Capital
  .5360   .5380   .5400   .5440   .5480
Total Equity
  1,095.8310   1,170.9710   1,358.2980   1,577.6110   1,447.0840
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,441.0360   3,513.9050   3,429.2730   3,670.6810   3,353.7290

 

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
  975.7770   963.0100   943.3650   1,086.8120   1,127.7250
Depreciation (total)
  -   -   -   -   -
Operating Result
  67.5030   291.1550   297.4020   329.9190   -22.4150
Interest Income
  -.2170   -.3420   -   -   -
Income Before Taxes
  -38.0550   191.1510   204.1130   262.4580   -93.9150
Income Taxes
  -2.2550   48.8700   39.4310   57.0770   -11.6090
Minority Interests Profit
  -   -   -   -   -
Net Income
  -35.8000   142.2810   164.6820   205.3810   -82.3060

 

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
  -0.6900   2.8100   3.2800   4.0900   -1.6500
Dividend per Share
  -   -   -   -   -

 

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
  189.2840   217.1240   235.6070   259.9220   229.7160
Cash Flow from Investing Activities
  55.4320   -16.5700   -22.2430   -256.5110   -11.5840
Cash Flow from Financing
  -249.3280   -131.4310   -279.4190   -7.5690   -185.8460
Decrease / Increase in Cash
  -5.0180   67.2300   -62.4580   -5.1170   31.3040
Employees
  520   520   -   -   -