2024-05-29  5:18:07 PM Chg. -0.23 Volume Bid2024-05-29 Ask2024-05-29 Market Capitalization Dividend Y. P/E Ratio
9.27USD -2.37% 2,568
Turnover: 23,843.23
9.24Bid Size: 100 9.28Ask Size: 100 735.18 mill.USD 8.17% -

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
  272.1920   282.5530   304.9340   371.8540   341.4710
Intangible Assets
  1,748.2200   1,595.5690   1,615.1260   1,971.3260   1,927.1190
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,674.4430   2,468.7030   2,565.7970   3,030.2690   2,994.0890
Inventories
  501.8490   401.3550   472.1870   492.8040   609.7940
Accounts Receivable
  141.3920   151.7070   143.9080   132.9350   145.2810
Cash and Cash Equivalents
  206.5060   11.6480   11.3150   52.1820   33.6900
Current Assets
  886.5950   586.0960   661.7930   737.3010   834.4560
Total Assets
  3,561.0380   3,054.7990   3,227.5900   3,767.5700   3,828.5450

 

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
  122.3580   140   114.9360   126.5370   129.8610
Long-term debt
  2,217.5740   1,635.8810   1,874.1580   2,334.0860   2,267.7590
Liabilities to Banks
  -   -   -   -   -
Provisions
  236.4000   267.5000   254.8000   -   -
Liabilities
  2,680.2190   2,154.7500   2,415.0480   2,935.6930   2,908.2910
Share Capital
  .6650   .6560   .6400   .6430   .6850
Total Equity
  880.8190   900.0490   812.5420   831.8770   920.2540
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,561.0380   3,054.7990   3,227.5900   3,767.5700   3,828.5450

 

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
  1,668.0560   1,700.7640   1,660.4140   1,967.9090   2,056.2640
Depreciation (total)
  17.6110   18.3430   18.5430   19.1000   21.6000
Operating Result
  239.4020   340.1540   203.8360   276.4380   196.0790
Interest Income
  91.7840   108.3340   98.1260   101.6340   106.8890
Income Before Taxes
  148.0620   222.2770   105.6920   177.3620   93.6540
Income Taxes
  -69.4010   49.8420   29.3030   45.3740   26.2910
Minority Interests Profit
  -   -   -   -   -
Net Income
  217.4630   172.4350   76.3890   131.9880   67.3630

 

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
  3.2700   2.6100   1.1700   2.0600   1.0300
Dividend per Share
  1.8600   1.8900   1.9000   1.9000   1.9000

 

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
  37.7990   209.4560   46.5040   281.4770   93.8780
Cash Flow from Investing Activities
  -220.5380   347.5880   -124.7390   -568.8930   -42.8440
Cash Flow from Financing
  359.3360   -753.3270   77.7130   327.9520   -69.8410
Decrease / Increase in Cash
  177.6730   -194.8580   -.3330   40.8670   -18.4920
Employees
  2,680   2,675   2,899   -   -