2024-11-08  10:10:00 PM Chg. +0.01 Volume Bid12:14:35 AM Ask12:14:35 AM Market Capitalization Dividend Y. P/E Ratio
61.10USD +0.02% 508,038
Turnover: 18.68 mill.
60.52Bid Size: 100 61.09Ask Size: 100 1.77 bill.USD 2.08% 138.86

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
  71.5600   101.1930   127.5720   174.9450   191.4270
Intangible Assets
  228.4400   265.7170   256.0820   404.7680   390.4070
Long-Term Investments
  27.4180   28.2970   26.8460   27.8380   28.8210
Fixed Assets
  588.3750   679.8670   693.5740   1,000.0900   1,003.6540
Inventories
  142.2650   195.1280   201.1260   182.9410   341.4730
Accounts Receivable
  124.5390   164.5850   158.0490   220.7980   253.8080
Cash and Cash Equivalents
  35.9450   2.3420   37.4310   292.5750   434.5630
Current Assets
  314.1370   371.9380   410.6570   713.6100   1,058.9130
Total Assets
  902.5120   1,051.8050   1,104.2310   1,713.7000   2,062.5670

 

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
  79.1940   81.0390   81.6350   132.4900   180.0300
Long-term debt
  271.7260   291.4410   245.4020   512.6300   528.5590
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  460.8380   517.3600   472.0190   886.2340   1,005.6240
Share Capital
  25.8880   25.8880   25.8880   25.8880   25.8880
Total Equity
  441.6740   534.4450   632.2120   827.4660   1,056.9430
Minority Interests
  -   -   -   -   -
Total liabilities equity
  902.5120   1,051.8050   1,104.2310   1,713.7000   2,062.5670

 

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
  1,547.1190   2,016.8290   1,985.6740   2,355.5330   3,629.8470
Depreciation (total)
  32.0150   19.1770   23.3170   38.1040   32.5620
Operating Result
  125.1060   160.3920   155.2670   113.7630   407.4210
Interest Income
  -16.8370   -18.2460   -17.9390   -37.4610   -40.3650
Income Before Taxes
  108.5990   142.6400   138.9090   77.2760   367.4500
Income Taxes
  37.2690   40.2830   27.1110   15.8340   85.5790
Minority Interests Profit
  -   -   -   -   -
Net Income
  71.3300   102.3570   111.7980   61.4420   281.8710

 

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
  2.3300   3.2400   3.5500   1.8500   8.4100
Dividend per Share
  0.4000   0.4000   0.4300   0.4500   0.5400

 

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
  97.1270   83.3460   133.7500   270.4340   237.2790
Cash Flow from Investing Activities
  -405.3850   -111.7610   -38.9360   -293.0760   -33.0090
Cash Flow from Financing
  258.6200   -5.1880   -59.7250   277.7860   -62.2820
Decrease / Increase in Cash
  -49.6380   -33.6030   35.0890   255.1440   141.9880
Employees
  4,060   4,700   4,500   5,505   -