2024-04-24  9:59:38 PM Chg. -0.11 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
2.18USD -4.80% 15,219
Turnover: 33,035.04
-Bid Size: - -Ask Size: - 113.8 mill.USD - -

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
  407.2100   510.2000   542.3000   644.1000   800.1000
Intangible Assets
  119.5970   761.6000   712.9000   663.1000   604.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  584.8170   1,608.6000   1,641.1000   1,687.3000   1,686.9000
Inventories
  142.8120   205.8000   222.5000   307   350.8000
Accounts Receivable
  143.6530   262.5000   270.7000   230.9000   274.7000
Cash and Cash Equivalents
  178.2920   112.2000   167.8000   621.3000   576.1000
Current Assets
  485.3890   620.8000   686.2000   1,195.9000   1,272.1000
Total Assets
  1,070.2060   2,229.4000   2,327.3000   2,883.2000   2,959

 

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
  41.7510   80.7000   94.8000   136.1000   128.9000
Long-term debt
  13.4570   784.5000   798.4000   841   809.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   72   63.9000   53.2000   -
Liabilities
  157.8610   1,218.5000   1,238.8000   1,436.2000   1,340
Share Capital
  -   -   -   -   -
Total Equity
  912.3450   1,010.9000   1,088.5000   1,447   1,619
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,070.2060   2,229.4000   2,327.3000   2,883.2000   2,959

 

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
  560.8730   782.4000   1,106   1,555.4000   1,792.7000
Depreciation (total)
  -   25   58.7000   59.8000   58.5000
Operating Result
  124.2850   89.8000   114.1000   433.8000   352.6000
Interest Income
  -4.8370   -9.9000   -38.4000   -31.3000   -34.5000
Income Before Taxes
  118.6330   81.5000   77.4000   407.2000   314.4000
Income Taxes
  36.0390   18.8000   22.9000   102.1000   83.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  82.5940   62.7000   54.5000   305.1000   230.9000

 

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
  1.9800   1.2500   1.0600   5.7900   4.3200
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
  208.1390   41.8000   188   536   321.1000
Cash Flow from Investing Activities
  -249.9320   -897.2000   -96.9000   -151   -225
Cash Flow from Financing
  -51.4010   788.7000   -35.9000   69.5000   -141
Decrease / Increase in Cash
  -93.2210   -66.9000   55.6000   453.5000   -45.2000
Employees
  1,256   1,705   1,834   2,200   -