2024-04-18  10:00:00 PM Chg. +0.2800 Volume Bid10:05:23 AM Ask10:05:23 AM Market Capitalization Dividend Y. P/E Ratio
123.9200USD +0.23% 137,438
Turnover: 9.62 mill.
121.0000Bid Size: 100 197.0300Ask Size: 100 3.97 bill.USD 2.02% 25.98

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
  11.1070   19.5800   149.3520   166.7220   169.2220
Intangible Assets
  201.9830   214.1080   214.0470   290.8530   296.3560
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  255.5360   289.4250   435.6490   520.8180   530.3030
Inventories
  167.8090   158.8220   198.9140   289.9840   371.8590
Accounts Receivable
  133.0100   124.0570   159.2810   197.5840   247.2400
Cash and Cash Equivalents
  192.4170   169.6810   168.3870   104.7130   88.4620
Current Assets
  573.2960   600.7200   709.7150   787.7240   839.0260
Total Assets
  828.8320   890.1450   1,145.3640   1,308.5420   1,369.3290

 

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
  54.0980   35.5760   81.9800   88.3880   97.4090
Long-term debt
  10.7340   10.1360   132.9020   151.4940   127.8970
Liabilities to Banks
  10.4000   0.0000   0.0000   -   -
Provisions
  -   -   -   -   -
Liabilities
  219.8340   187.6950   407.0320   520.3960   477.1590
Share Capital
  .0310   .0320   .0320   .0320   .0320
Total Equity
  608.9980   702.4500   738.3320   788.1460   892.1700
Minority Interests
  140.9940   166.6150   166.4120   171.3640   192.7770
Total liabilities equity
  828.8320   890.1450   1,145.3640   1,308.5420   1,369.3290

 

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
  713.5000   539.0090   879.5160   1,086.6530   1,317.6750
Depreciation (total)
  -   -   -   -   -
Operating Result
  104.7270   70.0830   148.0500   194.3030   251.3820
Interest Income
  -1.5470   -.8950   -.5780   -1.8870   .5240
Income Before Taxes
  105.1460   69.3490   151.0190   194.2190   249.5930
Income Taxes
  29.0760   19.3810   40.9920   43.1820   61.8170
Minority Interests Profit
  15.8210   11.7490   22.6160   30.0990   35.1220
Net Income
  60.2490   38.2190   87.4110   120.9380   152.6540

 

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
  1.9200   1.2100   2.7600   3.8000   4.7700
Dividend per Share
  1.1600   0.3300   1.0000   2.0000   2.5000

 

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
  76.4520   64.9930   119.5860   115.1500   105.7740
Cash Flow from Investing Activities
  -5.6380   -22.3290   -187.8660   -132.7630   7.2620
Cash Flow from Financing
  -68.1830   -18.6450   78.1930   -45.5680   -133.2140
Decrease / Increase in Cash
  -.7190   36.2640   -1.2940   -63.6740   -16.2510
Employees
  402   396   467   -   -