6/13/2024  7:57:45 PM Chg. -2.69 Volume Bid7:57:52 PM Ask7:57:52 PM Market Capitalization Dividend Y. P/E Ratio
179.03USD -1.48% 32,961
Turnover: 3.7 mill.
178.82Bid Size: 100 179.48Ask Size: 400 2.16 bill.USD 0.49% 15.71

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
  76.6640   87.2300   160.7250   155.4340   152.4910
Intangible Assets
  52.8720   48.8570   206.2720   193.1720   183.4660
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  247.1440   268.7900   641.9350   606.3190   593.5740
Inventories
  155.5680   176.6300   267.6740   229.9710   320.9170
Accounts Receivable
  205.7670   228.0980   237.8370   209.2760   237.9700
Cash and Cash Equivalents
  25.3730   34.0430   42.3110   50.1950   42.1150
Current Assets
  392.5270   452.8430   570.8280   503.0100   612.1680
Total Assets
  639.6710   721.6330   1,212.7630   1,109.3290   1,205.7420

 

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
  55.8250   54.0830   81.9860   75.3170   101.3960
Long-term debt
  60   85.1790   425.1410   270.3200   254.5220
Liabilities to Banks
  -   -   -   -   -
Provisions
  9.6000   13.6000   28.3000   19.6000   21.5000
Liabilities
  190.5630   214.2620   643.0060   483.6860   500.0790
Share Capital
  1.1580   1.1660   1.1750   1.1810   1.1870
Total Equity
  449.1080   507.3710   569.7570   625.6430   705.6630
Minority Interests
  -   -   -   -   -
Total liabilities equity
  639.6710   721.6330   1,212.7630   1,109.3290   1,205.7420

 

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
  912.3800   1,008.8220   1,119.1380   1,163.4660   1,334.2230
Depreciation (total)
  -   -   -   -   -
Operating Result
  88.7380   101.0880   94.6480   93.1650   116.9380
Interest Income
  4.5030   5.0830   9.5180   14.4710   9.3840
Income Before Taxes
  82.3670   94.5310   84.3350   78.1370   109.4980
Income Taxes
  38.0520   21.0450   21.4290   21.5070   29.2530
Minority Interests Profit
  -   -   -   -   -
Net Income
  44.3150   73.4860   62.9060   56.6300   80.2450

 

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
  3.8400   6.3000   5.3600   4.8100   6.7800
Dividend per Share
  0.4000   0.4400   0.4800   0.5200   0.5600

 

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
  70.8040   12.9100   88.8130   184.3330   49.6670
Cash Flow from Investing Activities
  -51.2760   -25.3580   -429.9400   -14.1710   -33.4380
Cash Flow from Financing
  -12.4000   22.2080   349.2230   -164.2420   -23.0010
Decrease / Increase in Cash
  8.5800   8.6700   8.2680   7.8840   -8.0800
Employees
  3,280   3,470   4,270   3,990   4,200