04/09/2024  21:59:58 Chg. -0.68 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
71.09USD -0.95% 28,108
Turnover: 2 mill.
-Bid Size: - -Ask Size: - 11.28 bill.USD 0.45% 39.29

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
  154.0390   176.8290   207.9070   223.2420   226.2000
Intangible Assets
  579.4290   516.5450   615.9680   531.5220   534.6450
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,471.8030   1,506.6690   1,752.3510   1,689.2490   2,017.2100
Inventories
  91.0500   103.1520   116.7480   141.1230   171.6380
Accounts Receivable
  137.4660   122.5340   145.3850   194.5480   218.4680
Cash and Cash Equivalents
  100.8860   146.6250   199.0910   172.5670   180.5710
Current Assets
  412.6070   520.9200   510.6060   605.5560   621.4820
Total Assets
  1,884.4100   2,027.5890   2,262.9570   2,294.8050   2,638.6920

 

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
  16.2100   23.0900   29.3840   33.8650   25.6790
Long-term debt
  492.6600   344.2430   328.8270   243.4100   350
Liabilities to Banks
  -   -   -   -   -
Provisions
  89.8000   101.1000   93.1000   99   -
Liabilities
  718.8210   646.3970   691.7230   593.7940   672.1760
Share Capital
  1.5160   1.5400   1.5600   1.5680   1.5760
Total Equity
  1,165.5890   1,381.1920   1,571.2340   1,701.0110   1,966.5160
Minority Interests
  -   -   8.2630   -.7590   0.0000
Total liabilities equity
  1,884.4100   2,027.5890   2,262.9570   2,294.8050   2,638.6920

 

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
  714.0060   738.6910   931.0320   1,105.5990   1,136.7020
Depreciation (total)
  78.1710   82.7370   87.7470   101.0690   107.2380
Operating Result
  146.7190   157.4190   237.2960   296.5900   298.9440
Interest Income
  -21.1360   -18.5920   -13.4790   -10.5150   -7.8050
Income Before Taxes
  112.0150   276.4770   148.1750   301.3860   338.6590
Income Taxes
  15.9420   47.1810   8.5900   38.2870   53.2170
Minority Interests Profit
  -   -   -.8250   -8.9520   .1790
Net Income
  96.0720   229.2960   140.4100   272.0510   285.2630

 

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
  0.6350   1.5000   0.9050   1.7325   1.8100
Dividend per Share
  0.3200   0.3200   0.3200   0.3200   0.3200

 

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
  181.6190   205.2170   352.1640   325.2720   254.3930
Cash Flow from Investing Activities
  -336.7990   27.0950   -243.5160   -96.8510   -265.6490
Cash Flow from Financing
  134.3840   -183.8020   -62.5510   -242.8530   22.6160
Decrease / Increase in Cash
  -21.1040   45.7390   52.4660   -26.5240   8.0040
Employees
  2,250   2,300   2,000   3,000   -