2024-05-09  10:10:00 PM Chg. +0.56 Volume Bid1:31:43 AM Ask1:31:43 AM Market Capitalization Dividend Y. P/E Ratio
63.36USD +0.89% 430,281
Turnover: 18.35 mill.
62.79Bid Size: 100 64.04Ask Size: 100 1.85 bill.USD 1.77% 8.90

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  127.5720   174.9450   191.4270   276.2190   327.3000
Intangible Assets
  256.0820   404.7680   390.4070   472.3880   502
Long-Term Investments
  26.8460   27.8380   28.8210   28.6240   29.3000
Fixed Assets
  693.5740   1,000.0900   1,003.6540   1,322.8420   1,435.7000
Inventories
  201.1260   182.9410   341.4730   525.7690   470.6000
Accounts Receivable
  158.0490   220.7980   253.8080   254.1240   178.5000
Cash and Cash Equivalents
  37.4310   292.5750   434.5630   282.1720   309.9000
Current Assets
  410.6570   713.6100   1,058.9130   1,093.8150   996.7000
Total Assets
  1,104.2310   1,713.7000   2,062.5670   2,416.6570   2,432.4000

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  81.6350   132.4900   180.0300   217.4580   146.9000
Long-term debt
  245.4020   512.6300   528.5590   545.8550   592.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  472.0190   886.2340   1,005.6240   1,153.6500   1,064.3000
Share Capital
  25.8880   25.8880   25.8880   25.8880   25.9000
Total Equity
  632.2120   827.4660   1,056.9430   1,263.0070   1,368.1000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,104.2310   1,713.7000   2,062.5670   2,416.6570   2,432.4000

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  1,985.6740   2,355.5330   3,629.8470   4,957.7300   3,490.7000
Depreciation (total)
  23.3170   38.1040   32.5620   53.6190   46.9000
Operating Result
  155.2670   113.7630   407.4210   583.4980   300.7000
Interest Income
  -17.9390   -37.4610   -40.3650   -41.3130   -20.5000
Income Before Taxes
  138.9090   77.2760   367.4500   514.7220   279.2000
Income Taxes
  27.1110   15.8340   85.5790   124.0860   63.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  111.7980   61.4420   281.8710   390.6360   215.9000

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  3.5500   1.8500   8.4100   12.0300   7.1200
Dividend per Share
  0.4300   0.4500   0.5400   0.8100   1.1200

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  133.7500   270.4340   237.2790   400.6220   294.5000
Cash Flow from Investing Activities
  -38.9360   -293.0760   -33.0090   -315.6700   -170
Cash Flow from Financing
  -59.7250   277.7860   -62.2820   -237.3430   -96.8000
Decrease / Increase in Cash
  35.0890   255.1440   141.9880   -152.3910   27.7000
Employees
  4,500   5,505   -   -   -