08/11/2024  21:59:59 Chg. -0.47 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
75.98USD -0.61% 51,424
Turnover: 3.91 mill.
-Bid Size: - -Ask Size: - 12.07 bill.USD 0.42% 70.99

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  145.3480   154.0390   176.8290   207.9070   223.2420
Intangible Assets
  446.3320   579.4290   516.5450   615.9680   531.5220
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,194.8360   1,471.8030   1,506.6690   1,752.3510   1,689.2490
Inventories
  85.6480   91.0500   103.1520   116.7480   141.1230
Accounts Receivable
  120.2960   137.4660   122.5340   145.3850   194.5480
Cash and Cash Equivalents
  121.9900   100.8860   146.6250   199.0910   172.5670
Current Assets
  398.3660   412.6070   520.9200   510.6060   605.5560
Total Assets
  1,593.2020   1,884.4100   2,027.5890   2,262.9570   2,294.8050

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  18.4520   16.2100   23.0900   29.3840   33.8650
Long-term debt
  339   492.6600   344.2430   328.8270   243.4100
Liabilities to Banks
  -   -   -   -   -
Provisions
  86.3000   89.8000   101.1000   93.1000   99
Liabilities
  514.1410   718.8210   646.3970   691.7230   593.7940
Share Capital
  1.5040   1.5160   1.5400   1.5600   1.5680
Total Equity
  1,079.0610   1,165.5890   1,381.1920   1,571.2340   1,701.0110
Minority Interests
  -   -   -   8.2630   -.7590
Total liabilities equity
  1,593.2020   1,884.4100   2,027.5890   2,262.9570   2,294.8050

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  642.9930   714.0060   738.6910   931.0320   1,105.5990
Depreciation (total)
  64.4630   78.1710   82.7370   87.7470   101.0690
Operating Result
  136.1780   146.7190   157.4190   237.2960   296.5900
Interest Income
  -9.7790   -21.1360   -18.5920   -13.4790   -10.5150
Income Before Taxes
  125.9520   112.0150   276.4770   148.1750   301.3860
Income Taxes
  -.1980   15.9420   47.1810   8.5900   38.2870
Minority Interests Profit
  -   -   -   -.8250   -8.9520
Net Income
  126.1500   96.0720   229.2960   140.4100   272.0510

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  0.8400   0.6350   1.5000   0.9050   1.7325
Dividend per Share
  0.3200   0.3200   0.3200   0.3200   0.3200

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  170.3670   181.6190   205.2170   352.1640   325.2720
Cash Flow from Investing Activities
  -38.7120   -336.7990   27.0950   -243.5160   -96.8510
Cash Flow from Financing
  -99.1880   134.3840   -183.8020   -62.5510   -242.8530
Decrease / Increase in Cash
  30.3780   -21.1040   45.7390   52.4660   -26.5240
Employees
  2,000   2,250   2,300   2,000   3,000