2024-05-29  10:00:00 PM Chg. -0.5900 Volume Bid10:00:19 PM Ask10:00:19 PM Market Capitalization Dividend Y. P/E Ratio
31.8100USD -1.82% 319,965
Turnover: 6.42 mill.
26.5000Bid Size: 1,000 37.0000Ask Size: 300 1.46 bill.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
  42.5950   51.5000   54.2460   59.0730   71.1410
Intangible Assets
  168.1070   143.6860   124.8670   168.2110   277.6160
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  613.1830   684.1080   757.5720   995.0900   1,361.7940
Inventories
  96.1370   100.8680   108.0110   96.2980   119.9240
Accounts Receivable
  189.2270   196.2380   218.3620   190.1170   240.8940
Cash and Cash Equivalents
  32.4240   67.1920   127.2000   485.9000   349.1000
Current Assets
  367.1210   397.1340   483.2380   829.4140   780.7020
Total Assets
  980.3040   1,081.2420   1,240.8100   1,824.5040   2,142.4960

 

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
  48.2900   38.0380   46.3800   40.3090   71.5130
Long-term debt
  194.9170   135.4170   50   467.2010   0.0000
Liabilities to Banks
  -   -   -   -   -
Provisions
  35.7000   43   55.6000   -   -
Liabilities
  463.1050   401.6250   395.5560   857.0010   995.8070
Share Capital
  .0480   .0500   .0510   .0530   .0540
Total Equity
  517.1990   679.6170   845.2540   967.5030   1,146.6890
Minority Interests
  -   -   -   -   -
Total liabilities equity
  980.3040   1,081.2420   1,240.8100   1,824.5040   2,142.4960

 

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
  716.1650   787.3090   897.0270   892.2080   1,132.0180
Depreciation (total)
  -   -   -   -   -
Operating Result
  5.7540   44.3920   78.3520   35.5260   89.5070
Interest Income
  -   -   -   -   -
Income Before Taxes
  -.8790   35.6160   73.9330   29.3490   66.0070
Income Taxes
  -21.4840   -2.1130   12.5950   -2.8450   -11.8420
Minority Interests Profit
  -   -   -   -   -
Net Income
  20.6050   37.7290   61.3380   32.1940   77.8490

 

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
  0.5500   0.9600   1.4800   0.7600   1.7900
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
  24.8340   103.9660   145.0080   185.8700   231.8090
Cash Flow from Investing Activities
  -34.9870   -54.3740   -61.6640   -279.8660   -412.4980
Cash Flow from Financing
  -9.8770   -13.5970   -23.4790   456.2690   47.3630
Decrease / Increase in Cash
  -22.0640   34.7680   60.0180   362.7100   -134.3000
Employees
  2,350   2,480   2,700   -   -