2024-11-12  10:10:00 PM Chg. +1.98 Volume Bid2024-11-12 Ask2024-11-12 Market Capitalization Dividend Y. P/E Ratio
93.38USD +2.17% 1.24 mill.
Turnover: 79.82 mill.
90.00Bid Size: 100 95.23Ask Size: 100 4.69 bill.USD - 40.25

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
  253.3990   217.5590   258.4820   310.8850   311.3620
Intangible Assets
  133.1060   365.4830   310.2610   275.7710   406.1170
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  663.4710   1,126.3770   1,103.7030   1,165.1030   1,426.6880
Inventories
  270.2760   322.6140   293.0270   259.3790   317.2020
Accounts Receivable
  165.2070   127.5550   159.3760   179.1420   206.5620
Cash and Cash Equivalents
  137.3110   192.3050   259.4960   284.4660   178.8000
Current Assets
  603.6390   693.5460   756.0310   769.7220   768.9030
Total Assets
  1,267.1100   1,819.9230   1,859.7340   1,934.8250   2,195.5910

 

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
  50.7300   50.2930   58.3710   63.9290   73.3580
Long-term debt
  305.5130   690.5920   559.4410   754.1020   797.5640
Liabilities to Banks
  -   -   -   -   -
Provisions
  10.6000   -   -   -   -
Liabilities
  680.0010   1,088.2530   1,110.3100   1,116.8280   1,235.6320
Share Capital
  .5030   .5090   .5110   .5040   .5080
Total Equity
  587.1090   731.6700   749.4240   817.9970   959.9590
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,267.1100   1,819.9230   1,859.7340   1,934.8250   2,195.5910

 

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
  988.4790   870.4630   993.1960   1,168.6600   1,309.0550
Depreciation (total)
  110.2890   84.2870   97.7470   93.3070   97.2150
Operating Result
  103.3510   89.7470   80.7500   156.0330   164.8830
Interest Income
  -16.1990   -16.8340   -17.1210   -14.6300   -13.0180
Income Before Taxes
  87.1520   72.9130   63.6290   141.4030   151.8650
Income Taxes
  10.6000   -6.6000   20.3000   26   34.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  76.5260   79.4690   43.3750   115.4010   117.5580

 

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
  1.5100   1.5700   0.8500   2.2700   2.3200
Dividend per Share
  -   -   -   -   -

 

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
  158.2170   108.8050   172.2630   273.0580   181.7510
Cash Flow from Investing Activities
  -57.1760   -425.4420   -86.3450   -143.7880   -322.3890
Cash Flow from Financing
  -131.2080   367.4520   -15.7490   -100.3640   38.1570
Decrease / Increase in Cash
  -32.0400   54.9940   67.1910   24.9700   -105.6660
Employees
  3,004   -   -   -   -