6/7/2024  10:10:00 PM Chg. -0.79 Volume Bid12:26:45 AM Ask12:26:45 AM Market Capitalization Dividend Y. P/E Ratio
102.80USD -0.76% 295,076
Turnover: 19.09 mill.
101.93Bid Size: 100 103.41Ask Size: 100 1.61 bill.USD 2.53% 26.43

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
  193.5330   192.5760   191.5170   159.7320   152.4470
Intangible Assets
  178.8580   176.1760   175.0050   156.1870   155.3070
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  463.8230   457.4660   744.5430   607.3180   557.3070
Inventories
  126.8120   160.6560   152.2290   123.5430   117.7090
Accounts Receivable
  67.5420   69.0370   58.7240   30.4180   34.5500
Cash and Cash Equivalents
  6.3430   8.3270   52   66   45
Current Assets
  236.1180   269.7880   288.8260   258.3160   400.3350
Total Assets
  699.9410   727.2540   1,033.3690   865.6340   957.6420

 

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
  66.1750   81.6120   65.4910   71.1480   80.7530
Long-term debt
  45.8090   12.9930   0.0000   0.0000   0.0000
Liabilities to Banks
  -   -   -   -   -
Provisions
  13.6000   15.3000   18.4000   16.5000   -
Liabilities
  270.1170   248.8990   504.7710   459.9060   449.9780
Share Capital
  16.8390   16.9590   17.0400   16.8890   16.8050
Total Equity
  429.8240   478.3550   528.5980   405.7280   507.6640
Minority Interests
  -   -   -   -   -
Total liabilities equity
  699.9410   727.2540   1,033.3690   865.6340   957.6420

 

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
  1,086.2110   1,107.4660   1,122.7900   748.8330   1,142.0790
Depreciation (total)
  42.4020   42.4900   40.2870   40.0860   39.9420
Operating Result
  86   90.5920   93.6750   -123.8490   165.5030
Interest Income
  -3.1090   -2.2830   -1.2450   -2.0280   -.9440
Income Before Taxes
  82.8910   88.3090   92.4300   -125.8770   164.5590
Income Taxes
  18.1900   22.0180   23.9370   -30.1850   33.2380
Minority Interests Profit
  -   -   -   -   -
Net Income
  65.0900   66.2910   68.4930   -95.6920   131.3210

 

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
  3.9200   3.9700   4.0900   -5.7700   7.9000
Dividend per Share
  1.0800   1.3600   1.4800   1.0000   1.6300

 

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
  118.5930   96.3770   121.9260   83.8500   198.0060
Cash Flow from Investing Activities
  -54.2770   -37.3970   -37.4210   -34.6510   -181.5720
Cash Flow from Financing
  -64.7120   -56.7650   -41.2980   -35.8480   -38.1750
Decrease / Increase in Cash
  -.3960   2.2150   43.2070   13.3510   -21.7410
Employees
  5,800   5,900   6,100   6,100   -