2024-04-19  10:10:00 PM Chg. +1.32 Volume Bid11:48:05 PM Ask11:48:05 PM Market Capitalization Dividend Y. P/E Ratio
69.67USD +1.93% 454,240
Turnover: 26.12 mill.
69.23Bid Size: 100 70.03Ask Size: 100 3.46 bill.USD - -

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
  15.5400   50.5950   52.5520   51.1760   55.9880
Intangible Assets
  2,322.7230   2,903.6130   2,780.9160   2,507.2100   2,479.3910
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,699.7780   3,576.9140   3,457.1350   3,140.0980   3,148.2510
Inventories
  91.2630   115.6090   118.5470   119.8800   116.0260
Accounts Receivable
  95.2470   136.7420   140.8810   148.7870   150.5170
Cash and Cash Equivalents
  27.2300   41.8550   32.5480   27.5300   94.7600
Current Assets
  249.0130   334.4340   303.4770   300.9380   365.6540
Total Assets
  2,948.7910   3,911.3480   3,760.6120   3,441.0360   3,513.9050

 

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
  38.2960   70.2180   61.3900   56.5600   62.3750
Long-term debt
  1,625.3090   2,193.7320   1,992.9520   1,798.5980   1,734.9260
Liabilities to Banks
  -   -   -   -   -
Provisions
  478.3000   723.2000   452.2000   409.4000   417.7000
Liabilities
  2,204.4550   3,088.7990   2,582.0020   2,345.2050   2,342.9340
Share Capital
  .5300   .5330   .5340   .5360   .5380
Total Equity
  744.3360   822.5490   1,178.6100   1,095.8310   1,170.9710
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,948.7910   3,911.3480   3,760.6120   3,441.0360   3,513.9050

 

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
  806.2470   882.0600   1,041.1790   975.7770   963.0100
Depreciation (total)
  23.6760   -   -   -   -
Operating Result
  260.3150   205.6130   215.8660   67.5030   291.1550
Interest Income
  -.1620   -.2030   -.3880   -.2170   -.3420
Income Before Taxes
  157.1850   110.8500   107.0860   -38.0550   191.1510
Income Taxes
  57.2780   41.4550   -232.4840   -2.2550   48.8700
Minority Interests Profit
  -   -   -   -   -
Net Income
  99.9070   69.3950   339.5700   -35.8000   142.2810

 

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
  1.8900   1.3100   6.4000   -0.6900   2.8100
Dividend per Share
  -   -   -   -   -

 

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
  174.3500   147.7720   210.1100   189.2840   217.1240
Cash Flow from Investing Activities
  -222.9710   -694.5950   -11.5620   55.4320   -16.5700
Cash Flow from Financing
  54.0360   561.8570   -208.9550   -249.3280   -131.4310
Decrease / Increase in Cash
  5.9120   14.6250   -9.3070   -5.0180   67.2300
Employees
  259   530   530   520   520