15/11/2024  22:00:00 Chg. -0.9200 Volume Bid01:35:40 Ask01:35:40 Market Capitalization Dividend Y. P/E Ratio
82.0300USD -1.11% 202,078
Turnover: 9.85 mill.
81.6000Bid Size: 100 82.5800Ask Size: 100 1.8 bill.USD 1.18% 18.03

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
  246.7480   304.0630   315.8230   324.3860   298.4430
Intangible Assets
  106.6860   167.3490   148.2350   140.1910   130.0530
Long-Term Investments
  9.0410   8.6300   -   -   -
Fixed Assets
  487.1970   686.0420   696.2700   747.0810   664.4250
Inventories
  73.4090   85.0280   78.3440   71.0890   72.8230
Accounts Receivable
  185.7400   211.8520   192.7670   196.8060   175.9170
Cash and Cash Equivalents
  19.4630   19.3590   17.0870   14.9520   47.2770
Current Assets
  297.4610   336.2780   371.8980   381.9100   350.6740
Total Assets
  784.6580   1,022.3200   1,068.1680   1,128.9910   1,015.0990

 

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
  63.1820   68.4160   72.2190   69.0560   76.2040
Long-term debt
  65.4000   215.8600   245.7240   212.5000   163
Liabilities to Banks
  -   -   -   -   -
Provisions
  21.4000   31.9000   30.9000   22.8000   -
Liabilities
  314.0810   510.9650   571.8510   612.2130   522.3540
Share Capital
  9.5600   9.3860   9.0050   8.8140   8.5710
Total Equity
  470.5770   511.3550   496.3170   516.7780   492.7450
Minority Interests
  -   -   -   -   -
Total liabilities equity
  784.6580   1,022.3200   1,068.1680   1,128.9910   1,015.0990

 

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
  1,114.5330   1,326.1730   1,402.6370   1,387.4390   1,230.7740
Depreciation (total)
  35.6070   54.8430   49.7980   46.7950   51.4400
Operating Result
  122.2250   114.2840   67.2840   87.8480   25.5270
Interest Income
  .0370   -4.9700   -8.0940   -9.2170   -4.4080
Income Before Taxes
  122.8050   109.8800   58.6620   79.7500   22.6110
Income Taxes
  37.0150   30.3920   12.9680   17.8360   7.1750
Minority Interests Profit
  -   -   -   -   -
Net Income
  85.7900   79.4880   45.6940   61.9140   15.4360

 

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
  2.9800   2.7900   1.6400   2.3400   0.5900
Dividend per Share
  0.5150   0.5775   0.6475   0.7125   0.7625

 

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
  124.0010   127.4630   96.4230   107.2620   141.8630
Cash Flow from Investing Activities
  -183.7580   -225.7340   -53.6960   -47.0380   -2.1470
Cash Flow from Financing
  18.6620   98.3340   -32.3260   -74.5140   -107.8760
Decrease / Increase in Cash
  -41.0950   .0630   10.4010   -14.2900   31.8400
Employees
  5,511   6,700   7,000   7,200   -