2024-05-28  10:00:00 PM Chg. +1.9800 Volume Bid1:00:00 PM Ask1:00:00 PM Market Capitalization Dividend Y. P/E Ratio
120.8600USD +1.67% 114,825
Turnover: 7.71 mill.
82.5000Bid Size: 200 127.8000Ask Size: 100 3.87 bill.USD 2.07% 25.34

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
  10.3300   9.8390   11.1070   19.5800   149.3520
Intangible Assets
  200.4950   204.3250   201.9830   214.1080   214.0470
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  228.4940   229.7650   255.5360   289.4250   435.6490
Inventories
  137.0580   160.9780   167.8090   158.8220   198.9140
Accounts Receivable
  120.7490   136.4200   133.0100   124.0570   159.2810
Cash and Cash Equivalents
  208.3430   193.1360   192.4170   169.6810   168.3870
Current Assets
  549.2780   569.4020   573.2960   600.7200   709.7150
Total Assets
  777.7720   799.1670   828.8320   890.1450   1,145.3640

 

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
  52.6090   58.3280   54.0980   35.5760   81.9800
Long-term debt
  36.2070   22.9060   10.7340   10.1360   132.9020
Liabilities to Banks
  6.6000   8.6000   10.4000   0.0000   0.0000
Provisions
  3.8000   3.5000   -   -   -
Liabilities
  207.1350   213.4210   219.8340   187.6950   407.0320
Share Capital
  .0310   .0310   .0310   .0320   .0320
Total Equity
  570.6370   585.7460   608.9980   702.4500   738.3320
Minority Interests
  137.3390   138.1390   140.9940   166.6150   166.4120
Total liabilities equity
  777.7720   799.1670   828.8320   890.1450   1,145.3640

 

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
  591.2510   675.5740   713.5000   539.0090   879.5160
Depreciation (total)
  -   -   -   -   -
Operating Result
  78.6230   94.7310   104.7270   70.0830   148.0500
Interest Income
  -.9910   -1.3790   -1.5470   -.8950   -.5780
Income Before Taxes
  78.0650   95.8590   105.1460   69.3490   151.0190
Income Taxes
  22.8120   26.1440   29.0760   19.3810   40.9920
Minority Interests Profit
  13.6590   15.9220   15.8210   11.7490   22.6160
Net Income
  41.5940   53.7930   60.2490   38.2190   87.4110

 

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
  1.3300   1.7200   1.9200   1.2100   2.7600
Dividend per Share
  0.7200   0.9100   1.1600   0.3300   1.0000

 

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
  35.8910   63.0410   76.4520   64.9930   119.5860
Cash Flow from Investing Activities
  36.9240   -13.6360   -5.6380   -22.3290   -187.8660
Cash Flow from Financing
  -47.6300   -55.8820   -68.1830   -18.6450   78.1930
Decrease / Increase in Cash
  46.5150   -15.2070   -.7190   36.2640   -1.2940
Employees
  355   313   402   396   467