2024-04-26  7:08:47 PM Chg. +0.16 Volume Bid7:17:01 PM Ask7:17:01 PM Market Capitalization Dividend Y. P/E Ratio
70.30USD +0.23% 39,630
Turnover: 1.49 mill.
70.19Bid Size: 100 70.34Ask Size: 400 3.5 bill.USD - -

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  50.5950   52.5520   51.1760   55.9880   70.0590
Intangible Assets
  2,903.6130   2,780.9160   2,507.2100   2,479.3910   2,475.7290
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,576.9140   3,457.1350   3,140.0980   3,148.2510   3,159.4380
Inventories
  115.6090   118.5470   119.8800   116.0260   114.9590
Accounts Receivable
  136.7420   140.8810   148.7870   150.5170   114.6710
Cash and Cash Equivalents
  41.8550   32.5480   27.5300   94.7600   32.3020
Current Assets
  334.4340   303.4770   300.9380   365.6540   269.8350
Total Assets
  3,911.3480   3,760.6120   3,441.0360   3,513.9050   3,429.2730

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  70.2180   61.3900   56.5600   62.3750   45.9780
Long-term debt
  2,193.7320   1,992.9520   1,798.5980   1,734.9260   1,486.4690
Liabilities to Banks
  -   -   -   -   -
Provisions
  723.2000   452.2000   409.4000   417.7000   -
Liabilities
  3,088.7990   2,582.0020   2,345.2050   2,342.9340   2,070.9750
Share Capital
  .5330   .5340   .5360   .5380   .5400
Total Equity
  822.5490   1,178.6100   1,095.8310   1,170.9710   1,358.2980
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,911.3480   3,760.6120   3,441.0360   3,513.9050   3,429.2730

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  882.0600   1,041.1790   975.7770   963.0100   943.3650
Depreciation (total)
  -   -   -   -   -
Operating Result
  205.6130   215.8660   67.5030   291.1550   297.4020
Interest Income
  -.2030   -.3880   -.2170   -.3420   -
Income Before Taxes
  110.8500   107.0860   -38.0550   191.1510   204.1130
Income Taxes
  41.4550   -232.4840   -2.2550   48.8700   39.4310
Minority Interests Profit
  -   -   -   -   -
Net Income
  69.3950   339.5700   -35.8000   142.2810   164.6820

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  1.3100   6.4000   -0.6900   2.8100   3.2800
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  147.7720   210.1100   189.2840   217.1240   235.6070
Cash Flow from Investing Activities
  -694.5950   -11.5620   55.4320   -16.5700   -22.2430
Cash Flow from Financing
  561.8570   -208.9550   -249.3280   -131.4310   -279.4190
Decrease / Increase in Cash
  14.6250   -9.3070   -5.0180   67.2300   -62.4580
Employees
  530   530   520   520   -