15/11/2024  22:00:00 Chg. -0.9200 Volume Bid01:35:40 Ask01:35:40 Market Capitalization Dividend Y. P/E Ratio
82.0300USD -1.11% 202,078
Turnover: 9.85 mill.
81.6000Bid Size: 100 82.5800Ask Size: 100 1.8 bill.USD 1.18% 18.03

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  168.9000   193.9460   193.5400   202.4620   246.7480
Intangible Assets
  13.7000   27.1980   23.2800   19.8620   106.6860
Long-Term Investments
  4.6000   11.2730   10.6550   12.5190   9.0410
Fixed Assets
  -   322.5650   313.0820   320.6470   487.1970
Inventories
  36.1000   47.9820   61.4080   63.3860   73.4090
Accounts Receivable
  -   154.9140   171.6230   172.8320   185.7400
Cash and Cash Equivalents
  37.8000   28.4650   52.1850   60.4700   19.4630
Current Assets
  251.8000   242.7920   298.9750   336.7930   297.4610
Total Assets
  520.1000   565.3570   612.0570   657.4400   784.6580

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  34.2000   47.2410   56.5160   64.7620   63.1820
Long-term debt
  -   20.6590   20.5870   20.4000   65.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  17.9000   22.1000   25   19.9000   21.4000
Liabilities
  186.8000   212.7270   229.5810   251.2450   314.0810
Share Capital
  9.5000   9.6530   9.6830   9.5610   9.5600
Total Equity
  333.3000   352.6300   382.4760   406.1950   470.5770
Minority Interests
  -   -   -   -   -
Total liabilities equity
  520.1000   565.3570   612.0570   657.4400   784.6580

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  700.2000   771.4450   933.9360   981.1890   1,114.5330
Depreciation (total)
  -   26.5500   29.4230   31.2480   35.6070
Operating Result
  27.4000   40.2850   63.5850   97.3930   122.2250
Interest Income
  -.7000   -.4320   .0300   .3880   .0370
Income Before Taxes
  26.6000   39.7660   64.9990   97.3240   122.8050
Income Taxes
  7.8000   11.7800   14.4830   31.9820   37.0150
Minority Interests Profit
  -   -   -   -   -
Net Income
  19.1000   27.9860   50.5160   65.3420   85.7900

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  0.6800   0.9800   1.7600   2.2500   2.9800
Dividend per Share
  0.3600   0.3700   0.4100   0.4550   0.5150

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  40.7000   52.9210   68.5630   123.9510   124.0010
Cash Flow from Investing Activities
  -57.1000   -43.9740   -24.4750   -77.8560   -183.7580
Cash Flow from Financing
  .2000   -17.5760   -19.7730   -36.4130   18.6620
Decrease / Increase in Cash
  -16.4000   -8.6290   24.3150   9.6820   -41.0950
Employees
  3,871   4,266   4,802   4,614   5,511