2024-04-19  9:01:33 PM Chg. -1.50 Volume Bid9:01:53 PM Ask9:01:53 PM Market Capitalization Dividend Y. P/E Ratio
86.45USD -1.71% 245,270
Turnover: 11.92 mill.
86.44Bid Size: 100 86.57Ask Size: 400 9.42 bill.USD - 45.88

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  171.3000   336.5370   460.3650   589.8920   709.4020
Intangible Assets
  6.3000   6.3000   6.3000   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  289.0350   448.4950   519.2670   646.8630   760.6310
Inventories
  56.1060   68.2380   83.7530   141.3550   107.0890
Accounts Receivable
  78.4620   106.7480   151.0960   98.0570   41.1360
Cash and Cash Equivalents
  148.8330   121.7010   141.0530   12.3250   1.9590
Current Assets
  303.2040   321.9970   401.0540   286.8420   172.2540
Total Assets
  592.2390   770.4920   920.3210   933.7050   932.8850

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  15.2270   38.6220   24.8610   19.9350   23.9630
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  20.3000   24.1000   66.8000   -   -
Liabilities
  143.0640   181.9610   195.2870   415.3560   216.2140
Share Capital
  1.4040   1.4060   1.4070   1.4080   1.4100
Total Equity
  449.1750   588.5310   725.0340   518.3490   716.6710
Minority Interests
  -   -   -   -   -
Total liabilities equity
  592.2390   770.4920   920.3210   933.7050   932.8850

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  745.3470   880.8310   1,196.9520   1,106.0430   1,094.8370
Depreciation (total)
  14.0310   17.9390   35.9460   44.2980   50.1890
Operating Result
  188.1990   233.6350   275.3760   246.7350   276.2040
Interest Income
  1.5030   .9990   -.0150   .1030   -.0050
Income Before Taxes
  189.7020   234.6340   275.3910   246.8380   276.1990
Income Taxes
  44.9640   59.0030   66.6540   62.2120   70.8150
Minority Interests Profit
  -   -   -   -   -
Net Income
  144.7380   175.6310   208.7370   184.6260   205.3840

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  1.2400   1.5200   1.8100   1.6500   1.8900
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  156.3520   187.2940   258.0640   216.2200   389.4200
Cash Flow from Investing Activities
  -67.2440   -170.6580   -158.0390   -168.8840   -166.0890
Cash Flow from Financing
  -45.9740   -43.7680   -80.6730   -176.0640   -233.6970
Decrease / Increase in Cash
  43.1340   -27.1320   19.3520   -128.7280   -10.3660
Employees
  1,173   1,719   1,924   -   -