2024-04-15  9:59:52 PM Chg. -4.53 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
281.00USD -1.59% 6,547
Turnover: 1.85 mill.
-Bid Size: - -Ask Size: - 3.38 bill.USD - 45.08

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
  384.2800   389.7890   541.0680   623.0830   664.8150
Intangible Assets
  -   2.0990   104.2720   103.9300   103.6770
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  401.2760   408.2800   835.4090   965.6520   1,041.4430
Inventories
  50.6510   70.2490   106.0380   130.9100   149.1180
Accounts Receivable
  33.7490   34.0730   54.4040   78.3580   55.0220
Cash and Cash Equivalents
  65.6370   108.3990   36.7000   163.3000   26.9000
Current Assets
  168.3480   231.5710   218.6480   413.1730   345.3410
Total Assets
  569.6240   639.8510   1,054.0570   1,378.8250   1,386.7840

 

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
  38.1410   47.1020   76.3740   121.6470   85.9200
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  34.8000   49.2000   75   -   -
Liabilities
  146.1010   179.5340   318.4210   421.8580   403.3750
Share Capital
  .0860   .0860   .0940   .1000   .1020
Total Equity
  423.5230   460.3170   735.6360   956.9670   983.4090
Minority Interests
  -   -   -   -   -
Total liabilities equity
  569.6240   639.8510   1,054.0570   1,378.8250   1,386.7840

 

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
  862.9920   995.6490   1,249.8240   1,736.4320   2,057.6220
Depreciation (total)
  51.2560   51.9680   56.2710   65.6570   72.0960
Operating Result
  115.6750   115.8810   144.9120   244.2070   7.9970
Interest Income
  .5490   1.2920   .6470   -.1990   -.1100
Income Before Taxes
  116.1420   116.2860   144.3700   244.2300   6.9090
Income Taxes
  17.0930   23.6230   34.3290   52.2700   -7.6440
Minority Interests Profit
  -   -   -   -   -
Net Income
  99.0490   92.6630   110.0410   191.9600   14.5530

 

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
  8.1800   7.9000   9.2600   15.7300   1.1900
Dividend per Share
  -   -   -   -   -

 

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
  135.9820   163.4470   178.2420   253.4070   56.2970
Cash Flow from Investing Activities
  -32.9290   -55.3440   -258.8290   -139.1170   -146.6170
Cash Flow from Financing
  -128.4510   -65.3410   8.8580   12.3220   -6.6410
Decrease / Increase in Cash
  -25.3980   42.7620   -71.7290   126.6120   -96.9610
Employees
  1,439   1,543   2,128   -   -