04/09/2024  21:59:58 Chg. -0.68 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
71.09USD -0.95% 28,108
Turnover: 2 mill.
-Bid Size: - -Ask Size: - 11.28 bill.USD 0.45% 39.29

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
  108.8000   117.1200   129.7490   132.3620   135.1240
Intangible Assets
  40.6000   108.7760   292.8390   303.1240   452.0420
Long-Term Investments
  -   3.5750   0.0000   -   -
Fixed Assets
  -   393.0780   815.0770   875.6900   1,210.1940
Inventories
  34.9000   38.8470   49.5770   57.1020   60.1510
Accounts Receivable
  38.2000   47.8740   70.0340   93.3930   116.8300
Cash and Cash Equivalents
  163.8000   318.5680   54.5320   64.2370   91.6120
Current Assets
  409.5000   469.4130   248.2830   253.8910   348.0250
Total Assets
  778.1000   862.4910   1,063.3600   1,129.5810   1,558.2190

 

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
  6.2000   9.6520   13.4430   20.6530   16.8560
Long-term debt
  -   6.9970   73   91.5000   343.7710
Liabilities to Banks
  -   -   -   -   -
Provisions
  18.4000   33.8000   61.4000   62.8000   120.6000
Liabilities
  40.6000   67.2260   216.4250   250.3010   608.5920
Share Capital
  -   1.4800   1.4840   1.4880   1.4960
Total Equity
  737.5000   795.2650   846.9350   879.2800   949.6270
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  778.1000   862.4910   1,063.3600   1,129.5810   1,558.2190

 

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
  310.6000   357.7630   452.2460   499.0230   563.0030
Depreciation (total)
  -   19.1750   37.2260   42.7640   60.0360
Operating Result
  158.5000   159.7500   .1470   150.5930   120.5840
Interest Income
  2.6000   2.6840   -.9100   -1.4990   -7.0570
Income Before Taxes
  160.7000   161.3920   154.1620   147.4810   111.9610
Income Taxes
  48.1000   50.4440   46.4270   43.0050   35.8750
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  112.6000   110.9480   107.7350   104.4760   76.0860

 

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
  3.0600   0.7525   0.7250   0.7025   0.5100
Dividend per Share
  1.1800   0.3075   0.3175   0.3200   0.3200

 

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
  123.6000   136.7620   139.3590   143.8700   143.4480
Cash Flow from Investing Activities
  -31.2000   49.6880   -426.4930   -107.5700   -305.9540
Cash Flow from Financing
  -44.7000   -36.8060   31.2760   -23.0830   189.3860
Decrease / Increase in Cash
  47.1000   154.7820   -264.0360   9.7050   27.3750
Employees
  789   967   1,356   1,560   1,800