06/11/2024  20:26:11 Chg. +0.5600 Volume Bid20:26:36 Ask20:26:36 Market Capitalization Dividend Y. P/E Ratio
15.5800USD +3.73% 889,224
Turnover: 10.4 mill.
15.5700Bid Size: 800 15.5900Ask Size: 800 3.36 bill.USD - -

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
  74.8470   78.6710   100.4530   110.5840   198.7490
Intangible Assets
  67.7450   66.5810   92.3160   107.5030   1,605.1030
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  246.2110   259.7760   328.7410   366.1310   3,968.5010
Inventories
  85.9920   95.0530   100.7010   122.3130   133.8120
Accounts Receivable
  82.5820   84.6810   91.8230   99.6740   153.2530
Cash and Cash Equivalents
  41.6880   66.2690   75.6020   44.4730   163.2400
Current Assets
  449.5290   537.4060   591.4510   626.7980   585.9310
Total Assets
  695.7400   797.1820   920.1920   992.9290   4,554.4320

 

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
  19.0630   25.6500   23.9000   34.6140   76.6690
Long-term debt
  -   -   -   -   885.4390
Liabilities to Banks
  -   -   -   -   -
Provisions
  16.2000   19.6000   23.7000   -   -
Liabilities
  57.8410   72.0050   79.8150   105.5550   1,420.2150
Share Capital
  16.7100   16.9420   17.1950   17.2480   34.5990
Total Equity
  637.8990   725.1770   840.3770   887.3740   3,134.2170
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  695.7400   797.1820   920.1920   992.9290   4,554.4320

 

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
  414.1860   418.1700   468.4590   527.1590   822.4470
Depreciation (total)
  17.6240   18.3960   21.0410   23.6940   88.3770
Operating Result
  68.0940   67.5230   74.1690   58.6180   37.5150
Interest Income
  4.6830   5.9920   1.6140   1.2670   3.1660
Income Before Taxes
  72.9590   72.3050   75.2680   60.2070   -22.0420
Income Taxes
  12.7830   12.8300   14.3860   11.9000   .8280
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  60.1760   59.4750   60.8820   48.3070   -22.8700

 

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
  0.5800   0.5650   0.5700   0.4500   -0.1200
Dividend per Share
  -   -   -   -   -

 

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
  63.8420   85.8780   81.0890   68.0380   41.0280
Cash Flow from Investing Activities
  -119.1480   -88.7850   -105.5640   -97.2290   201.0390
Cash Flow from Financing
  13.8990   29.4050   33.5440   6.8130   -118.0810
Decrease / Increase in Cash
  -41.3860   24.5810   9.3330   -31.1290   118.7670
Employees
  1,682   1,764   1,841   -   -