2024-04-26  10:10:00 PM Chg. +1.06 Volume Bid1:17:57 AM Ask1:17:57 AM Market Capitalization Dividend Y. P/E Ratio
31.36USD +3.50% 311,246
Turnover: 7.22 mill.
31.03Bid Size: 100 31.73Ask Size: 100 1.12 bill.USD 2.10% 17.33

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
  210.9540   205.8190   185.2720   186.6660   211.4780
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  496.2330   564.7920   541.8840   555.7360   575.1820
Inventories
  309.9750   314.9560   327.3770   523.2400   727.7490
Accounts Receivable
  468.1610   324.4240   309.3310   355.8830   491.9570
Cash and Cash Equivalents
  458.1020   347.5580   390.8080   271.7490   207.4300
Current Assets
  1,403.5500   1,195.0820   1,202.3510   1,348.1440   1,652.1490
Total Assets
  1,899.7830   1,759.8740   1,744.2350   1,903.8800   2,227.3310

 

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
  422.0530   302.9940   282.2080   426.5550   424.2720
Long-term debt
  147.2770   138.9120   131.0510   129.2890   320.6750
Liabilities to Banks
  -   -   -   -   -
Provisions
  122.6000   160.9000   -   -   -
Liabilities
  767.5580   745.0420   754.6470   930.0780   1,200.9150
Share Capital
  4.1360   3.6960   3.6290   3.5210   3.5160
Total Equity
  1,132.2250   1,014.8320   989.5880   973.8020   1,026.4160
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,899.7830   1,759.8740   1,744.2350   1,903.8800   2,227.3310

 

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
  2,566.4650   2,268.0950   2,053.1310   2,255.3190   2,886.3310
Depreciation (total)
  9.4850   9.4610   9.0990   6.3840   6.3840
Operating Result
  58.5380   28.5450   25.1340   53.0620   90.0690
Interest Income
  -3.6250   -2.8350   -7.1680   -7.9320   -11.1640
Income Before Taxes
  55.5410   27.2690   17.2930   45.4070   84.3420
Income Taxes
  32.7240   3.8440   3.2380   9.6370   16.1130
Minority Interests Profit
  -   -   -   -   -
Net Income
  22.8170   23.4250   14.0550   35.7700   68.2290

 

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
  0.4900   0.6100   0.3800   1.0000   1.9400
Dividend per Share
  0.6000   0.6000   0.6400   0.6550   0.6600

 

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
  76.6870   93.1360   120.4380   -2.6220   -177.4670
Cash Flow from Investing Activities
  -68.8490   -34.8630   -34.3830   -41.8750   -41.1740
Cash Flow from Financing
  -290.9670   -152.8370   -57.5260   -73.9520   159.2290
Decrease / Increase in Cash
  -284.4440   -94.1460   32.0340   -124.2410   -64.3190
Employees
  10,500   10,600   -   -   -