2024-06-13  10:10:00 PM Chg. -4.07 Volume Bid12:01:08 AM Ask12:01:08 AM Market Capitalization Dividend Y. P/E Ratio
177.65USD -2.24% 95,370
Turnover: 10.79 mill.
166.36Bid Size: 100 184.34Ask Size: 100 2.14 bill.USD 0.50% 15.56

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  66.6290   76.6640   87.2300   160.7250   155.4340
Intangible Assets
  50.0380   52.8720   48.8570   206.2720   193.1720
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  225.1580   247.1440   268.7900   641.9350   606.3190
Inventories
  135.7600   155.5680   176.6300   267.6740   229.9710
Accounts Receivable
  170.3290   205.7670   228.0980   237.8370   209.2760
Cash and Cash Equivalents
  16.7930   25.3730   34.0430   42.3110   50.1950
Current Assets
  327.6180   392.5270   452.8430   570.8280   503.0100
Total Assets
  552.7760   639.6710   721.6330   1,212.7630   1,109.3290

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  43.1360   55.8250   54.0830   81.9860   75.3170
Long-term debt
  70.0170   60   85.1790   425.1410   270.3200
Liabilities to Banks
  -   -   -   -   -
Provisions
  9.3000   9.6000   13.6000   28.3000   19.6000
Liabilities
  165.0590   190.5630   214.2620   643.0060   483.6860
Share Capital
  1.1460   1.1580   1.1660   1.1750   1.1810
Total Equity
  387.7170   449.1080   507.3710   569.7570   625.6430
Minority Interests
  -   -   -   -   -
Total liabilities equity
  552.7760   639.6710   721.6330   1,212.7630   1,109.3290

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  844.7480   912.3800   1,008.8220   1,119.1380   1,163.4660
Depreciation (total)
  -   -   -   -   -
Operating Result
  67.6200   88.7380   101.0880   94.6480   93.1650
Interest Income
  5.7000   4.5030   5.0830   9.5180   14.4710
Income Before Taxes
  62.1890   82.3670   94.5310   84.3350   78.1370
Income Taxes
  22.1440   38.0520   21.0450   21.4290   21.5070
Minority Interests Profit
  -   -   -   -   -
Net Income
  40.0450   44.3150   73.4860   62.9060   56.6300

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  3.5000   3.8400   6.3000   5.3600   4.8100
Dividend per Share
  0.3600   0.4000   0.4400   0.4800   0.5200

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  75.5540   70.8040   12.9100   88.8130   184.3330
Cash Flow from Investing Activities
  -8.6560   -51.2760   -25.3580   -429.9400   -14.1710
Cash Flow from Financing
  -77.1170   -12.4000   22.2080   349.2230   -164.2420
Decrease / Increase in Cash
  -10.1290   8.5800   8.6700   8.2680   7.8840
Employees
  2,900   3,280   3,470   4,270   3,990