2024-06-21  10:10:00 PM Chg. +0.27 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
116.02USD +0.23% 397,229
Turnover: 32.47 mill.
75.00Bid Size: 100 149.00Ask Size: 100 3.89 bill.USD - 42.65

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
  246.1850   253.9640   277.0990   317.2430   407.9540
Intangible Assets
  775.7840   757.2240   807.8100   819.8890   783.1460
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,937.6980   1,958.9200   2,129.2330   2,236.0880   2,324.9850
Inventories
  167.2560   149.3230   155.6990   208.7660   239.7160
Accounts Receivable
  191.9850   156.2070   182.3100   224.3250   238.2770
Cash and Cash Equivalents
  13.5350   49.2060   17.8850   24.2720   23.6740
Current Assets
  415.3950   412.9370   452.9820   558.2980   617.6680
Total Assets
  2,353.0930   2,371.8570   2,582.2150   2,794.3860   2,942.6530

 

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
  64.9750   51.5700   76.8590   110.7800   120.2930
Long-term debt
  777.2720   693.7580   812.8760   907.0730   959.9250
Liabilities to Banks
  -   -   -   -   -
Provisions
  188   -   -   -   -
Liabilities
  1,200.6050   1,100.8020   1,227.5180   1,376.9300   1,423.6110
Share Capital
  .0330   .0330   .0330   .0330   .0330
Total Equity
  1,152.4880   1,271.0550   1,354.6970   1,417.4560   1,519.0420
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,353.0930   2,371.8570   2,582.2150   2,794.3860   2,942.6530

 

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
  1,258.0940   1,073.4420   1,221.0790   1,376.0960   1,596.6730
Depreciation (total)
  -   -   -   -   -
Operating Result
  157.6350   120.6120   135.7110   121.3270   167.3300
Interest Income
  52.5450   38.2200   31.6280   38.6320   53.3700
Income Before Taxes
  105.1930   86.2070   101.0630   75.9580   107.2940
Income Taxes
  13.9750   8.9490   8.0430   10.6080   16.6440
Minority Interests Profit
  -   -   -   -   -
Net Income
  96.3360   77.2580   96.8080   66.3770   90.6500

 

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
  2.9500   2.3500   2.9300   2.0000   2.7200
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
  165.3580   181.3410   156.6660   116.3810   180.2130
Cash Flow from Investing Activities
  -58.8620   -56.5760   -270.9980   -200.4210   -163.3670
Cash Flow from Financing
  -117.9260   -88.5780   81.9860   92.4760   -18.0140
Decrease / Increase in Cash
  -12.0340   35.6710   -31.3210   6.3870   -.5980
Employees
  8,250   -   -   -   -