11/12/2024  10:00:00 PM Chg. -1.9700 Volume Bid1:51:29 AM Ask1:51:29 AM Market Capitalization Dividend Y. P/E Ratio
85.2500USD -2.26% 145,341
Turnover: 7.08 mill.
84.9000Bid Size: 100 85.6500Ask Size: 100 1.87 bill.USD 1.14% 18.74

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  179.2000   159.5000   168.9000   193.9460   193.5400
Intangible Assets
  19.7000   16.1000   13.7000   27.1980   23.2800
Long-Term Investments
  10.7000   9.5000   4.6000   11.2730   10.6550
Fixed Assets
  -   -   -   322.5650   313.0820
Inventories
  32.6000   34   36.1000   47.9820   61.4080
Accounts Receivable
  -   -   -   154.9140   171.6230
Cash and Cash Equivalents
  24.3000   54   37.8000   28.4650   52.1850
Current Assets
  213.9000   229.4000   251.8000   242.7920   298.9750
Total Assets
  511.1000   493.1000   520.1000   565.3570   612.0570

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  34.9000   34   34.2000   47.2410   56.5160
Long-term debt
  -   -   -   20.6590   20.5870
Liabilities to Banks
  -   -   -   -   -
Provisions
  20.5000   16.5000   17.9000   22.1000   25
Liabilities
  183.4000   171.9000   186.8000   212.7270   229.5810
Share Capital
  9.4000   9.4000   9.5000   9.6530   9.6830
Total Equity
  327.7000   321.2000   333.3000   352.6300   382.4760
Minority Interests
  -   -   -   -   -
Total liabilities equity
  511.1000   493.1000   520.1000   565.3570   612.0570

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  582.8000   662.5000   700.2000   771.4450   933.9360
Depreciation (total)
  -   -   -   26.5500   29.4230
Operating Result
  -21   3.8000   27.4000   40.2850   63.5850
Interest Income
  .2000   -.3000   -.7000   -.4320   .0300
Income Before Taxes
  -21   3.6000   26.6000   39.7660   64.9990
Income Taxes
  -6.7000   -1   7.8000   11.7800   14.4830
Minority Interests Profit
  -   -   -   -   -
Net Income
  -10.3000   4.6000   19.1000   27.9860   50.5160

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  -0.3700   0.1700   0.6800   0.9800   1.7600
Dividend per Share
  0.3260   0.3260   0.3600   0.3700   0.4100

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  -8   28   40.7000   52.9210   68.5630
Cash Flow from Investing Activities
  -14.4000   18.5000   -57.1000   -43.9740   -24.4750
Cash Flow from Financing
  .2000   -13.1000   .2000   -17.5760   -19.7730
Decrease / Increase in Cash
  -22.6000   29.9000   -16.4000   -8.6290   24.3150
Employees
  3,555   3,636   3,871   4,266   4,802