2024-09-04  9:59:58 PM 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

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
  135.1240   145.3480   154.0390   176.8290   207.9070
Intangible Assets
  452.0420   446.3320   579.4290   516.5450   615.9680
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,210.1940   1,194.8360   1,471.8030   1,506.6690   1,752.3510
Inventories
  60.1510   85.6480   91.0500   103.1520   116.7480
Accounts Receivable
  116.8300   120.2960   137.4660   122.5340   145.3850
Cash and Cash Equivalents
  91.6120   121.9900   100.8860   146.6250   199.0910
Current Assets
  348.0250   398.3660   412.6070   520.9200   510.6060
Total Assets
  1,558.2190   1,593.2020   1,884.4100   2,027.5890   2,262.9570

 

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
  16.8560   18.4520   16.2100   23.0900   29.3840
Long-term debt
  343.7710   339   492.6600   344.2430   328.8270
Liabilities to Banks
  -   -   -   -   -
Provisions
  120.6000   86.3000   89.8000   101.1000   93.1000
Liabilities
  608.5920   514.1410   718.8210   646.3970   691.7230
Share Capital
  1.4960   1.5040   1.5160   1.5400   1.5600
Total Equity
  949.6270   1,079.0610   1,165.5890   1,381.1920   1,571.2340
Minority Interests
  -   -   -   -   8.2630
Total liabilities equity
  1,558.2190   1,593.2020   1,884.4100   2,027.5890   2,262.9570

 

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
  563.0030   642.9930   714.0060   738.6910   931.0320
Depreciation (total)
  60.0360   64.4630   78.1710   82.7370   87.7470
Operating Result
  120.5840   136.1780   146.7190   157.4190   237.2960
Interest Income
  -7.0570   -9.7790   -21.1360   -18.5920   -13.4790
Income Before Taxes
  111.9610   125.9520   112.0150   276.4770   148.1750
Income Taxes
  35.8750   -.1980   15.9420   47.1810   8.5900
Minority Interests Profit
  -   -   -   -   -.8250
Net Income
  76.0860   126.1500   96.0720   229.2960   140.4100

 

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
  0.5100   0.8400   0.6350   1.5000   0.9050
Dividend per Share
  0.3200   0.3200   0.3200   0.3200   0.3200

 

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
  143.4480   170.3670   181.6190   205.2170   352.1640
Cash Flow from Investing Activities
  -305.9540   -38.7120   -336.7990   27.0950   -243.5160
Cash Flow from Financing
  189.3860   -99.1880   134.3840   -183.8020   -62.5510
Decrease / Increase in Cash
  27.3750   30.3780   -21.1040   45.7390   52.4660
Employees
  1,800   2,000   2,250   2,300   2,000