2024-04-26  9:59:55 PM Chg. +0.08 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
12.22USD +0.62% 7,408
Turnover: 90,335.96
-Bid Size: - -Ask Size: - 432.47 mill.USD 4.58% 5.71

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
  162.2000   191.9000   201.9000   204   197
Intangible Assets
  61   264.9000   244.8000   229.4000   207.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  365.9000   778.2000   805   793   760.1000
Inventories
  84.1000   116.7000   131   124.2000   158.5000
Accounts Receivable
  202.6000   219.3000   188.5000   282.5000   273.3000
Cash and Cash Equivalents
  246.1000   83.2000   217.3000   233.2000   172
Current Assets
  550   453.5000   565.6000   674   629
Total Assets
  915.9000   1,231.7000   1,370.6000   1,467   1,389.1000

 

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
  89.5000   91.9000   73.8000   122.9000   108.5000
Long-term debt
  53.4000   276.9000   336.8000   225.2000   197.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  18.3000   36.4000   41.6000   -   -
Liabilities
  285.9000   542   587.2000   549   475.3000
Share Capital
  19.1000   19.2000   19.2000   19.8000   19.2000
Total Equity
  630   689.7000   783.4000   918   913.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  915.9000   1,231.7000   1,370.6000   1,467   1,389.1000

 

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
  908.3000   1,000.3000   1,023.9000   1,088   1,163.6000
Depreciation (total)
  28.1000   43.3000   48.3000   51.5000   52.6000
Operating Result
  118.3000   106.8000   147.1000   127.9000   111.7000
Interest Income
  -.9000   -8.3000   -10.1000   -5.2000   -3.5000
Income Before Taxes
  123.8000   103.6000   148.7000   134.9000   118.5000
Income Taxes
  66.6000   12   25.3000   12.6000   16.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  57.2000   91.6000   123.4000   122.3000   102.2000

 

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
  1.5400   2.4500   3.2800   3.2200   2.7400
Dividend per Share
  0.4000   0.4400   0.4400   0.4400   0.5600

 

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
  117.8000   102   140.6000   179.8000   98.8000
Cash Flow from Investing Activities
  -179   -470.8000   -44.5000   -24.8000   -37.4000
Cash Flow from Financing
  -12.7000   217.4000   41.7000   -142.9000   -114.6000
Decrease / Increase in Cash
  -47.9000   -162.9000   134.1000   15.9000   -61.2000
Employees
  5,056   6,187   6,044   -   -