08/11/2024  21:59:54 Chg. +13.20 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
399.80USD +3.41% 4,226
Turnover: 1.68 mill.
-Bid Size: - -Ask Size: - 4.7 bill.USD 0.29% 40.31

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
  79.7000   80.2000   86.0320   84.6420   107.9890
Intangible Assets
  133   113.3000   173.8960   160.9650   199.3430
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   641.8110   637.7510   748.3300
Inventories
  84.9000   86.4000   102.7150   106.8140   134.3560
Accounts Receivable
  89.6000   92.6000   95.7400   91.5400   117.2090
Cash and Cash Equivalents
  75.4000   45.8000   66.7860   65.6820   91.1860
Current Assets
  266   252.8000   297.5760   289.8200   383.8820
Total Assets
  761.1000   725.7000   939.3870   927.5710   1,132.2120

 

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
  35.5000   35.7000   45.8520   32.2640   59.2500
Long-term debt
  -   -   298.1740   232   264.1580
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  428.6000   351.1000   512.3080   430.6660   566.5960
Share Capital
  -   -   .1460   .1460   .1460
Total Equity
  331   373   427.0790   496.9050   565.6160
Minority Interests
  1.5000   1.6000   1.3840   1.5460   1.6800
Total liabilities equity
  761.1000   725.7000   939.3870   927.5710   1,132.2120

 

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
  515   633.8000   704.6440   635.0280   786.5790
Depreciation (total)
  -   -   -   -   -
Operating Result
  60.8000   88.6000   87.8230   81.1240   116.7100
Interest Income
  -3.1000   -6.6000   -12.5420   -7.2420   -4.5540
Income Before Taxes
  57.7000   79.5000   68.9220   73.6870   112.0520
Income Taxes
  26.1000   18.5000   16.3580   17.9480   27.1710
Minority Interests Profit
  -.5000   -.6000   -.4960   -.5430   -.8380
Net Income
  31.1000   60.4000   52.0680   55.1960   84.0430

 

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
  2.8300   5.4500   4.6300   4.8100   7.2600
Dividend per Share
  0.8400   0.8800   0.9200   0.9600   1.0000

 

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
  65.2000   63   97.4130   92.8840   162.4200
Cash Flow from Investing Activities
  -221.9000   -16.4000   -187.3570   -14.5450   -154.4750
Cash Flow from Financing
  151.4000   -74.2000   112.4500   -84.5560   22.8080
Decrease / Increase in Cash
  3.9000   -30.7000   22.1560   -1.6330   27.5210
Employees
  2,400   2,500   2,800   2,600   2,900