2024-04-17  10:10:00 PM Chg. -0.03 Volume Bid10:00:00 AM Ask10:00:00 AM Market Capitalization Dividend Y. P/E Ratio
68.03USD -0.04% 171,413
Turnover: 7.32 mill.
57.02Bid Size: 100 70.42Ask Size: 1,300 3.38 bill.USD - -

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
  52.5520   51.1760   55.9880   70.0590   71.3000
Intangible Assets
  2,780.9160   2,507.2100   2,479.3910   2,475.7290   2,696.6350
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,457.1350   3,140.0980   3,148.2510   3,159.4380   3,377.4140
Inventories
  118.5470   119.8800   116.0260   114.9590   120.3420
Accounts Receivable
  140.8810   148.7870   150.5170   114.6710   139.3300
Cash and Cash Equivalents
  32.5480   27.5300   94.7600   32.3020   27.1850
Current Assets
  303.4770   300.9380   365.6540   269.8350   293.2670
Total Assets
  3,760.6120   3,441.0360   3,513.9050   3,429.2730   3,670.6810

 

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
  61.3900   56.5600   62.3750   45.9780   55.7600
Long-term debt
  1,992.9520   1,798.5980   1,734.9260   1,486.4690   1,481.1590
Liabilities to Banks
  -   -   -   -   -
Provisions
  452.2000   409.4000   417.7000   -   -
Liabilities
  2,582.0020   2,345.2050   2,342.9340   2,070.9750   2,093.0700
Share Capital
  .5340   .5360   .5380   .5400   .5440
Total Equity
  1,178.6100   1,095.8310   1,170.9710   1,358.2980   1,577.6110
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,760.6120   3,441.0360   3,513.9050   3,429.2730   3,670.6810

 

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
  1,041.1790   975.7770   963.0100   943.3650   1,086.8120
Depreciation (total)
  -   -   -   -   -
Operating Result
  215.8660   67.5030   291.1550   297.4020   329.9190
Interest Income
  -.3880   -.2170   -.3420   -   -
Income Before Taxes
  107.0860   -38.0550   191.1510   204.1130   262.4580
Income Taxes
  -232.4840   -2.2550   48.8700   39.4310   57.0770
Minority Interests Profit
  -   -   -   -   -
Net Income
  339.5700   -35.8000   142.2810   164.6820   205.3810

 

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
  6.4000   -0.6900   2.8100   3.2800   4.0900
Dividend per Share
  -   -   -   -   -

 

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
  210.1100   189.2840   217.1240   235.6070   259.9220
Cash Flow from Investing Activities
  -11.5620   55.4320   -16.5700   -22.2430   -256.5110
Cash Flow from Financing
  -208.9550   -249.3280   -131.4310   -279.4190   -7.5690
Decrease / Increase in Cash
  -9.3070   -5.0180   67.2300   -62.4580   -5.1170
Employees
  530   520   520   -   -