2024-05-01  10:00:00 PM Chg. -0.7400 Volume Bid12:43:22 AM Ask12:43:22 AM Market Capitalization Dividend Y. P/E Ratio
115.6400USD -0.64% 136,946
Turnover: 5.88 mill.
115.2800Bid Size: 100 116.5600Ask Size: 100 3.7 bill.USD 2.16% 24.24

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
  10.0760   10.3300   9.8390   11.1070   19.5800
Intangible Assets
  183.8680   200.4950   204.3250   201.9830   214.1080
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  202.1940   228.4940   229.7650   255.5360   289.4250
Inventories
  96.9770   137.0580   160.9780   167.8090   158.8220
Accounts Receivable
  104.8190   120.7490   136.4200   133.0100   124.0570
Cash and Cash Equivalents
  161.8280   208.3430   193.1360   192.4170   169.6810
Current Assets
  480.2150   549.2780   569.4020   573.2960   600.7200
Total Assets
  682.4090   777.7720   799.1670   828.8320   890.1450

 

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
  49.5070   52.6090   58.3280   54.0980   35.5760
Long-term debt
  53.0640   36.2070   22.9060   10.7340   10.1360
Liabilities to Banks
  5.3000   6.6000   8.6000   10.4000   0.0000
Provisions
  3.4000   3.8000   3.5000   -   -
Liabilities
  198.7510   207.1350   213.4210   219.8340   187.6950
Share Capital
  .0310   .0310   .0310   .0310   .0320
Total Equity
  483.6580   570.6370   585.7460   608.9980   702.4500
Minority Interests
  113.2670   137.3390   138.1390   140.9940   166.6150
Total liabilities equity
  682.4090   777.7720   799.1670   828.8320   890.1450

 

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
  521.0720   591.2510   675.5740   713.5000   539.0090
Depreciation (total)
  -   -   -   -   -
Operating Result
  66.6780   78.6230   94.7310   104.7270   70.0830
Interest Income
  -.9910   -.9910   -1.3790   -1.5470   -.8950
Income Before Taxes
  67.0740   78.0650   95.8590   105.1460   69.3490
Income Taxes
  23.8260   22.8120   26.1440   29.0760   19.3810
Minority Interests Profit
  9.9170   13.6590   15.9220   15.8210   11.7490
Net Income
  33.3310   41.5940   53.7930   60.2490   38.2190

 

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
  1.0700   1.3300   1.7200   1.9200   1.2100
Dividend per Share
  0.6200   0.7200   0.9100   1.1600   0.3300

 

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
  54.5640   35.8910   63.0410   76.4520   64.9930
Cash Flow from Investing Activities
  -20.4270   36.9240   -13.6360   -5.6380   -22.3290
Cash Flow from Financing
  -44.6360   -47.6300   -55.8820   -68.1830   -18.6450
Decrease / Increase in Cash
  -15.1390   46.5150   -15.2070   -.7190   36.2640
Employees
  347   355   313   402   396