2024-05-17  10:00:00 PM Chg. +1.8500 Volume Bid11:43:16 PM Ask11:43:16 PM Market Capitalization Dividend Y. P/E Ratio
139.2700USD +1.35% 58,597
Turnover: 4.2 mill.
138.6200Bid Size: 100 139.9600Ask Size: 100 2.37 bill.USD - 25.55

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
  141.5390   115.5240   127.3850   127.9360   118.0040
Intangible Assets
  118.4500   142.0010   132.9540   128.2790   127.6080
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  577.0870   604.9940   623.9650   650.8320   674.9630
Inventories
  248.5100   313.5520   273.7110   241.2260   294.2080
Accounts Receivable
  206.5260   210.7440   238.4400   269.8400   290.6530
Cash and Cash Equivalents
  169.6500   84.8140   96.3160   76.1000   80.6000
Current Assets
  653   650.6970   640.8990   617.7090   709.4040
Total Assets
  1,230.0870   1,255.6910   1,264.8640   1,268.5410   1,384.3670

 

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
  76.1210   106.8920   93.5000   84.9400   141.2630
Long-term debt
  241.7500   248.9800   257.7520   267.0720   276.4210
Liabilities to Banks
  103   113   88   59   -
Provisions
  20.7000   15   8   5.8000   -
Liabilities
  660.8740   766.2550   713.1370   696.3890   744.5470
Share Capital
  222.5290   169.4750   168.9130   122.5530   105.7240
Total Equity
  569.2130   489.4360   551.7270   572.1520   639.8200
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,230.0870   1,255.6910   1,264.8640   1,268.5410   1,384.3670

 

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
  960.9510   1,089.2860   1,182.1150   1,166.0440   1,146.9020
Depreciation (total)
  68.2350   69.7540   56.2340   49.7580   43.8550
Operating Result
  33.2920   55.9080   107.7740   104.8870   115.3710
Interest Income
  -7.5410   -19.2930   -21.6100   -18.7650   -16.7310
Income Before Taxes
  25.7510   36.8540   86.1640   86.1220   98.6400
Income Taxes
  4.6750   65.9810   -21.3680   -10.8700   -24.5910
Minority Interests Profit
  -   -   -   -   -
Net Income
  21.0760   -29.1270   64.7960   75.2520   74.0490

 

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
  1.1200   -1.5700   3.5800   4.1400   4.1200
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
  62.7790   133.1090   119.1120   129.1800   139.0660
Cash Flow from Investing Activities
  -200.6880   -149.4440   -48.4860   -42.6870   -34.6930
Cash Flow from Financing
  203.5840   -68.4480   -58.3140   -104.7300   -103.9250
Decrease / Increase in Cash
  65.2800   -84.8360   11.5020   -20.2140   4.5110
Employees
  5,763   6,087   6,667   6,758   -