2024-04-18  10:10:00 PM Chg. -1.42 Volume Bid12:48:07 AM Ask12:48:07 AM Market Capitalization Dividend Y. P/E Ratio
83.46USD -1.67% 966,385
Turnover: 69.52 mill.
50.00Bid Size: 100 87.82Ask Size: 100 4.24 bill.USD - 36.77

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
  332.1560   343.9790   253.3990   217.5590   258.4820
Intangible Assets
  156.5890   127.6930   133.1060   365.4830   310.2610
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  716.1620   698.6460   663.4710   1,126.3770   1,103.7030
Inventories
  160.7990   194.3370   270.2760   322.6140   293.0270
Accounts Receivable
  151.2260   185.0270   165.2070   127.5550   159.3760
Cash and Cash Equivalents
  180.1690   169.3510   137.3110   192.3050   259.4960
Current Assets
  521.1770   576.1210   603.6390   693.5460   756.0310
Total Assets
  1,237.3390   1,274.7670   1,267.1100   1,819.9230   1,859.7340

 

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
  55.2650   63.3610   50.7300   50.2930   58.3710
Long-term debt
  59.4230   322.4540   305.5130   690.5920   559.4410
Liabilities to Banks
  -   -   -   -   -
Provisions
  6.5000   19.9000   10.6000   -   -
Liabilities
  484.9100   606.8990   680.0010   1,088.2530   1,110.3100
Share Capital
  .5230   .5100   .5030   .5090   .5110
Total Equity
  752.4290   667.8680   587.1090   731.6700   749.4240
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,237.3390   1,274.7670   1,267.1100   1,819.9230   1,859.7340

 

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
  903.9230   967.5790   988.4790   870.4630   993.1960
Depreciation (total)
  89.2470   109.4180   110.2890   84.2870   97.7470
Operating Result
  56.1570   83.5450   103.3510   89.7470   80.7500
Interest Income
  -4.5250   -9.9120   -16.1990   -16.8340   -17.1210
Income Before Taxes
  59.6320   73.6330   87.1520   72.9130   63.6290
Income Taxes
  14.0600   18.6140   10.6000   -6.6000   20.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  45.5720   55.0190   76.5260   79.4690   43.3750

 

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
  0.8600   1.0700   1.5100   1.5700   0.8500
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
  220.3500   159.2810   158.2170   108.8050   172.2630
Cash Flow from Investing Activities
  -63.0410   -116.1480   -57.1760   -425.4420   -86.3450
Cash Flow from Financing
  -120.6430   -50.6280   -131.2080   367.4520   -15.7490
Decrease / Increase in Cash
  40.6050   -10.8180   -32.0400   54.9940   67.1910
Employees
  3,136   3,216   3,004   -   -