2024-06-07  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

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  193.9310   193.5330   192.5760   191.5170   159.7320
Intangible Assets
  175.2450   178.8580   176.1760   175.0050   156.1870
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  453.5310   463.8230   457.4660   744.5430   607.3180
Inventories
  142.1750   126.8120   160.6560   152.2290   123.5430
Accounts Receivable
  58.2790   67.5420   69.0370   58.7240   30.4180
Cash and Cash Equivalents
  6.3320   6.3430   8.3270   52   66
Current Assets
  231.6280   236.1180   269.7880   288.8260   258.3160
Total Assets
  685.1590   699.9410   727.2540   1,033.3690   865.6340

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  76.8250   66.1750   81.6120   65.4910   71.1480
Long-term debt
  91.5090   45.8090   12.9930   0.0000   0.0000
Liabilities to Banks
  -   -   -   -   -
Provisions
  3.7000   13.6000   15.3000   18.4000   16.5000
Liabilities
  309.0290   270.1170   248.8990   504.7710   459.9060
Share Capital
  16.7690   16.8390   16.9590   17.0400   16.8890
Total Equity
  376.1300   429.8240   478.3550   528.5980   405.7280
Minority Interests
  -   -   -   -   -
Total liabilities equity
  685.1590   699.9410   727.2540   1,033.3690   865.6340

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  1,022.5880   1,086.2110   1,107.4660   1,122.7900   748.8330
Depreciation (total)
  42.2190   42.4020   42.4900   40.2870   40.0860
Operating Result
  89.8840   86   90.5920   93.6750   -123.8490
Interest Income
  -3.4210   -3.1090   -2.2830   -1.2450   -2.0280
Income Before Taxes
  86.4630   82.8910   88.3090   92.4300   -125.8770
Income Taxes
  31.9640   18.1900   22.0180   23.9370   -30.1850
Minority Interests Profit
  -   -   -   -   -
Net Income
  52.4610   65.0900   66.2910   68.4930   -95.6920

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  3.1800   3.9200   3.9700   4.0900   -5.7700
Dividend per Share
  1.0800   1.0800   1.3600   1.4800   1.0000

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  118.5650   118.5930   96.3770   121.9260   83.8500
Cash Flow from Investing Activities
  -146.4910   -54.2770   -37.3970   -37.4210   -34.6510
Cash Flow from Financing
  27.3670   -64.7120   -56.7650   -41.2980   -35.8480
Decrease / Increase in Cash
  -.5590   -.3960   2.2150   43.2070   13.3510
Employees
  5,500   5,800   5,900   6,100   6,100