2024-04-24  10:10:00 PM Chg. -0.43 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
83.33USD -0.51% 250,704
Turnover: 10.69 mill.
80.44Bid Size: 100 91.67Ask Size: 100 5.08 bill.USD 0.47% 32.17

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
  158.6000   207.3000   220.2000   250.3000   179.3000
Intangible Assets
  143.1000   162.9000   153.5000   205.7000   208.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  695.3000   804.8000   803.3000   935.1000   992.9000
Inventories
  157.3000   182.9000   185   229.1000   292.7000
Accounts Receivable
  124.4000   134.2000   127   136   173.8000
Cash and Cash Equivalents
  37.4000   31.6000   81.7000   40.5000   47.5000
Current Assets
  328.5000   360.7000   405.5000   431   531.4000
Total Assets
  1,023.8000   1,165.5000   1,208.8000   1,366.1000   1,524.3000

 

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
  66.1000   65   51.6000   64.8000   72.4000
Long-term debt
  209.9000   220.3000   209.8000   282.2000   361.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  46.3000   52.7000   -   -   -
Liabilities
  493.7000   523.9000   506.7000   582.1000   663.4000
Share Capital
  66.4000   66.9000   67.8000   68.9000   69.5000
Total Equity
  530.1000   641.6000   702.1000   784   860.9000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,023.8000   1,165.5000   1,208.8000   1,366.1000   1,524.3000

 

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
  1,089.5000   1,221.3000   1,130.8000   1,213.2000   1,434.8000
Depreciation (total)
  36.4000   41.5000   44.8000   50.4000   54.7000
Operating Result
  121.5000   147.1000   131.4000   130.7000   160.8000
Interest Income
  -9.3000   -7.9000   -5.7000   -4.5000   -10.3000
Income Before Taxes
  111.6000   138.6000   124.6000   117.6000   150.9000
Income Taxes
  17.9000   30.2000   28.5000   17   30.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  94   108.5000   96.2000   100.6000   120.4000

 

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
  1.5700   1.8000   1.5900   1.6500   1.9900
Dividend per Share
  0.3100   0.3200   0.3200   0.3600   0.3600

 

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
  92.8000   103.1000   136.2000   101.8000   71.8000
Cash Flow from Investing Activities
  -11   -84.4000   -34.4000   -168.7000   -99.7000
Cash Flow from Financing
  -81.2000   -24.6000   -53.4000   26.4000   35.5000
Decrease / Increase in Cash
  -.1000   -5.8000   50.1000   -41.2000   7
Employees
  3,300   3,600   -   -   -