2024-05-21  10:10:00 PM Chg. -1.09 Volume Bid11:24:32 PM Ask11:24:32 PM Market Capitalization Dividend Y. P/E Ratio
86.45USD -1.25% 647,545
Turnover: 7.43 mill.
85.93Bid Size: 100 86.94Ask Size: 100 5.28 bill.USD 0.45% 33.38

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
  147.3000   158.6000   207.3000   220.2000   250.3000
Intangible Assets
  151.8000   143.1000   162.9000   153.5000   205.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  688.5000   695.3000   804.8000   803.3000   935.1000
Inventories
  137.2000   157.3000   182.9000   185   229.1000
Accounts Receivable
  118.2000   124.4000   134.2000   127   136
Cash and Cash Equivalents
  37.5000   37.4000   31.6000   81.7000   40.5000
Current Assets
  303.8000   328.5000   360.7000   405.5000   431
Total Assets
  992.3000   1,023.8000   1,165.5000   1,208.8000   1,366.1000

 

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
  51.5000   66.1000   65   51.6000   64.8000
Long-term debt
  277.4000   209.9000   220.3000   209.8000   282.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  45.4000   46.3000   52.7000   -   -
Liabilities
  534.9000   493.7000   523.9000   506.7000   582.1000
Share Capital
  66.1000   66.4000   66.9000   67.8000   68.9000
Total Equity
  457.4000   530.1000   641.6000   702.1000   784
Minority Interests
  -   -   -   -   -
Total liabilities equity
  992.3000   1,023.8000   1,165.5000   1,208.8000   1,366.1000

 

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
  898.5000   1,089.5000   1,221.3000   1,130.8000   1,213.2000
Depreciation (total)
  30   36.4000   41.5000   44.8000   50.4000
Operating Result
  67.1000   121.5000   147.1000   131.4000   130.7000
Interest Income
  -7.3000   -9.3000   -7.9000   -5.7000   -4.5000
Income Before Taxes
  61   111.6000   138.6000   124.6000   117.6000
Income Taxes
  .5000   17.9000   30.2000   28.5000   17
Minority Interests Profit
  -   -   -   -   -
Net Income
  61.6000   94   108.5000   96.2000   100.6000

 

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
  1.0300   1.5700   1.8000   1.5900   1.6500
Dividend per Share
  0.2800   0.3100   0.3200   0.3200   0.3600

 

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
  72.8000   92.8000   103.1000   136.2000   101.8000
Cash Flow from Investing Activities
  -278.2000   -11   -84.4000   -34.4000   -168.7000
Cash Flow from Financing
  190.7000   -81.2000   -24.6000   -53.4000   26.4000
Decrease / Increase in Cash
  -13.2000   -.1000   -5.8000   50.1000   -41.2000
Employees
  3,100   3,300   3,600   -   -