11/8/2024  10:10:00 PM Chg. +0.01 Volume Bid10:00:05 AM Ask10:00:05 AM Market Capitalization Dividend Y. P/E Ratio
61.10USD +0.02% 508,038
Turnover: 18.68 mill.
45.01Bid Size: 1,000 64.00Ask Size: 100 1.77 bill.USD 2.08% 138.86

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
  101.1930   127.5720   174.9450   191.4270   276.2190
Intangible Assets
  265.7170   256.0820   404.7680   390.4070   472.3880
Long-Term Investments
  28.2970   26.8460   27.8380   28.8210   28.6240
Fixed Assets
  679.8670   693.5740   1,000.0900   1,003.6540   1,322.8420
Inventories
  195.1280   201.1260   182.9410   341.4730   525.7690
Accounts Receivable
  164.5850   158.0490   220.7980   253.8080   254.1240
Cash and Cash Equivalents
  2.3420   37.4310   292.5750   434.5630   282.1720
Current Assets
  371.9380   410.6570   713.6100   1,058.9130   1,093.8150
Total Assets
  1,051.8050   1,104.2310   1,713.7000   2,062.5670   2,416.6570

 

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
  81.0390   81.6350   132.4900   180.0300   217.4580
Long-term debt
  291.4410   245.4020   512.6300   528.5590   545.8550
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  517.3600   472.0190   886.2340   1,005.6240   1,153.6500
Share Capital
  25.8880   25.8880   25.8880   25.8880   25.8880
Total Equity
  534.4450   632.2120   827.4660   1,056.9430   1,263.0070
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,051.8050   1,104.2310   1,713.7000   2,062.5670   2,416.6570

 

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
  2,016.8290   1,985.6740   2,355.5330   3,629.8470   4,957.7300
Depreciation (total)
  19.1770   23.3170   38.1040   32.5620   53.6190
Operating Result
  160.3920   155.2670   113.7630   407.4210   583.4980
Interest Income
  -18.2460   -17.9390   -37.4610   -40.3650   -41.3130
Income Before Taxes
  142.6400   138.9090   77.2760   367.4500   514.7220
Income Taxes
  40.2830   27.1110   15.8340   85.5790   124.0860
Minority Interests Profit
  -   -   -   -   -
Net Income
  102.3570   111.7980   61.4420   281.8710   390.6360

 

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
  3.2400   3.5500   1.8500   8.4100   12.0300
Dividend per Share
  0.4000   0.4300   0.4500   0.5400   0.8100

 

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
  83.3460   133.7500   270.4340   237.2790   400.6220
Cash Flow from Investing Activities
  -111.7610   -38.9360   -293.0760   -33.0090   -315.6700
Cash Flow from Financing
  -5.1880   -59.7250   277.7860   -62.2820   -237.3430
Decrease / Increase in Cash
  -33.6030   35.0890   255.1440   141.9880   -152.3910
Employees
  4,700   4,500   5,505   -   -