2024-05-17  10:00:00 PM Chg. -1.2200 Volume Bid11:30:00 PM Ask11:30:00 PM Market Capitalization Dividend Y. P/E Ratio
30.4400USD -3.85% 460,062
Turnover: 8.99 mill.
25.9800Bid Size: 200 31.8900Ask Size: 100 1.4 bill.USD - -

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
  51.5000   54.2460   59.0730   71.1410   93.9610
Intangible Assets
  143.6860   124.8670   168.2110   277.6160   242.9060
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  684.1080   757.5720   995.0900   1,361.7940   1,328.9460
Inventories
  100.8680   108.0110   96.2980   119.9240   147.5490
Accounts Receivable
  196.2380   218.3620   190.1170   240.8940   299.4690
Cash and Cash Equivalents
  67.1920   127.2000   485.9000   349.1000   330.4000
Current Assets
  397.1340   483.2380   829.4140   780.7020   881.8120
Total Assets
  1,081.2420   1,240.8100   1,824.5040   2,142.4960   2,210.7580

 

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
  38.0380   46.3800   40.3090   71.5130   63.3890
Long-term debt
  135.4170   50   467.2010   0.0000   566.5710
Liabilities to Banks
  -   -   -   -   -
Provisions
  43   55.6000   -   -   -
Liabilities
  401.6250   395.5560   857.0010   995.8070   1,080.6210
Share Capital
  .0500   .0510   .0530   .0540   .0550
Total Equity
  679.6170   845.2540   967.5030   1,146.6890   1,130.1370
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,081.2420   1,240.8100   1,824.5040   2,142.4960   2,210.7580

 

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
  787.3090   897.0270   892.2080   1,132.0180   1,295.9470
Depreciation (total)
  -   -   -   -   -
Operating Result
  44.3920   78.3520   35.5260   89.5070   -2.3230
Interest Income
  -   -   -   -   -
Income Before Taxes
  35.6160   73.9330   29.3490   66.0070   -2.4530
Income Taxes
  -2.1130   12.5950   -2.8450   -11.8420   -8.1010
Minority Interests Profit
  -   -   -   -   -
Net Income
  37.7290   61.3380   32.1940   77.8490   5.6480

 

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
  0.9600   1.4800   0.7600   1.7900   0.1300
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
  103.9660   145.0080   185.8700   231.8090   77.7810
Cash Flow from Investing Activities
  -54.3740   -61.6640   -279.8660   -412.4980   -58.6690
Cash Flow from Financing
  -13.5970   -23.4790   456.2690   47.3630   -20.9530
Decrease / Increase in Cash
  34.7680   60.0180   362.7100   -134.3000   -2.7850
Employees
  2,480   2,700   -   -   -