2024-05-03  8:18:36 PM Chg. -1.05 Volume Bid8:20:15 PM Ask8:20:15 PM Market Capitalization Dividend Y. P/E Ratio
277.94USD -0.37% 87,424
Turnover: 10.17 mill.
277.68Bid Size: 100 278.20Ask Size: 200 3.34 bill.USD - 44.80

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
  389.7890   541.0680   623.0830   664.8150   667.9090
Intangible Assets
  2.0990   104.2720   103.9300   103.6770   76.3240
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  408.2800   835.4090   965.6520   1,041.4430   997.5040
Inventories
  70.2490   106.0380   130.9100   149.1180   148.4500
Accounts Receivable
  34.0730   54.4040   78.3580   55.0220   56.6720
Cash and Cash Equivalents
  108.3990   36.7000   163.3000   26.9000   180.6000
Current Assets
  231.5710   218.6480   413.1730   345.3410   423.2690
Total Assets
  639.8510   1,054.0570   1,378.8250   1,386.7840   1,420.7730

 

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
  47.1020   76.3740   121.6470   85.9200   84.2480
Long-term debt
  -   -   -   -   0.0000
Liabilities to Banks
  0.0000   0.0000   -   -   -
Provisions
  49.2000   75   -   -   -
Liabilities
  179.5340   318.4210   421.8580   403.3750   352.2240
Share Capital
  .0860   .0940   .1000   .1020   .1020
Total Equity
  460.3170   735.6360   956.9670   983.4090   1,068.5490
Minority Interests
  -   -   -   -   -
Total liabilities equity
  639.8510   1,054.0570   1,378.8250   1,386.7840   1,420.7730

 

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
  995.6490   1,249.8240   1,736.4320   2,057.6220   2,090.3340
Depreciation (total)
  51.9680   56.2710   65.6570   72.0960   81.3560
Operating Result
  115.8810   144.9120   244.2070   7.9970   90.7910
Interest Income
  1.2920   .6470   -.1990   -.1100   2.5610
Income Before Taxes
  116.2860   144.3700   244.2300   6.9090   91.4360
Income Taxes
  23.6230   34.3290   52.2700   -7.6440   24.1730
Minority Interests Profit
  -   -   -   -   -
Net Income
  92.6630   110.0410   191.9600   14.5530   67.2630

 

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
  7.9000   9.2600   15.7300   1.1900   5.4600
Dividend per Share
  -   -   -   -   -

 

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
  163.4470   178.2420   253.4070   56.2970   199.9450
Cash Flow from Investing Activities
  -55.3440   -258.8290   -139.1170   -146.6170   -88.5060
Cash Flow from Financing
  -65.3410   8.8580   12.3220   -6.6410   2.8000
Decrease / Increase in Cash
  42.7620   -71.7290   126.6120   -96.9610   114.2390
Employees
  1,543   2,128   -   -   -