2024-11-06  9:59:58 PM Chg. -1.81 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
75.83USD -2.33% 101,184
Turnover: 7.7 mill.
-Bid Size: - -Ask Size: - 12.05 bill.USD 0.42% 70.87

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  176.8290   207.9070   223.2420   226.2000   251.1540
Intangible Assets
  516.5450   615.9680   531.5220   534.6450   507.0810
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,506.6690   1,752.3510   1,689.2490   2,017.2100   2,086.4480
Inventories
  103.1520   116.7480   141.1230   171.6380   179.7310
Accounts Receivable
  122.5340   145.3850   194.5480   218.4680   241.3940
Cash and Cash Equivalents
  146.6250   199.0910   172.5670   180.5710   151.7910
Current Assets
  520.9200   510.6060   605.5560   621.4820   617.4190
Total Assets
  2,027.5890   2,262.9570   2,294.8050   2,638.6920   2,703.8670

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  23.0900   29.3840   33.8650   25.6790   37.9680
Long-term debt
  344.2430   328.8270   243.4100   350   319
Liabilities to Banks
  -   -   -   -   -
Provisions
  101.1000   93.1000   99   -   -
Liabilities
  646.3970   691.7230   593.7940   672.1760   635.0170
Share Capital
  1.5400   1.5600   1.5680   1.5760   1.5820
Total Equity
  1,381.1920   1,571.2340   1,701.0110   1,966.5160   2,068.8500
Minority Interests
  -   8.2630   -.7590   0.0000   0.0000
Total liabilities equity
  2,027.5890   2,262.9570   2,294.8050   2,638.6920   2,703.8670

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  738.6910   931.0320   1,105.5990   1,136.7020   1,159.0600
Depreciation (total)
  82.7370   87.7470   101.0690   107.2380   111.7110
Operating Result
  157.4190   237.2960   296.5900   298.9440   206.6860
Interest Income
  -18.5920   -13.4790   -10.5150   -7.8050   3.3230
Income Before Taxes
  276.4770   148.1750   301.3860   338.6590   185.6890
Income Taxes
  47.1810   8.5900   38.2870   53.2170   17.5840
Minority Interests Profit
  -   -.8250   -8.9520   .1790   0.0000
Net Income
  229.2960   140.4100   272.0510   285.2630   168.1050

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  1.5000   0.9050   1.7325   1.8100   1.0700
Dividend per Share
  0.3200   0.3200   0.3200   0.3200   0.3200

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  205.2170   352.1640   325.2720   254.3930   298.9810
Cash Flow from Investing Activities
  27.0950   -243.5160   -96.8510   -265.6490   -203.0300
Cash Flow from Financing
  -183.8020   -62.5510   -242.8530   22.6160   -122.3980
Decrease / Increase in Cash
  45.7390   52.4660   -26.5240   8.0040   -28.7800
Employees
  2,300   2,000   3,000   -   -