08/11/2024  22:00:00 Chg. -1.2500 Volume Bid10:09:37 Ask10:09:37 Market Capitalization Dividend Y. P/E Ratio
257.8100USD -0.48% 84,334
Turnover: 9.53 mill.
103.1300Bid Size: 200 409.9100Ask Size: 100 6.4 bill.USD 0.97% 24.69

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  120.9000   150.2000   158.6400   162.5680   217.1750
Intangible Assets
  48.8000   98.4000   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   499.3210   481.5460   879.1130
Inventories
  75.6000   92.6000   97.3910   98.6290   114.0630
Accounts Receivable
  100.6000   127.9000   135.3560   142.8820   198.0950
Cash and Cash Equivalents
  235.4000   305.2000   297.5710   328.7860   275.1240
Current Assets
  445.5000   565.6000   571.5050   583.4350   612.0810
Total Assets
  777.7000   1,024.4000   1,070.8260   1,064.9810   1,491.1940

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  27.2000   33.9000   50.7930   51.6580   90.7120
Long-term debt
  -   -   106.6580   84.4740   447.8920
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   11.8000   11.1000   8   7.1000
Liabilities
  190.2000   337.5000   343.1610   320.7830   676.2630
Share Capital
  .2200   .2250   .2260   .2240   .2280
Total Equity
  587.6000   686.9000   727.6650   744.1980   814.9310
Minority Interests
  .1000   .1000   .1430   .1430   .1430
Total liabilities equity
  777.7000   1,024.4000   1,070.8260   1,064.9810   1,491.1940

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  667.9000   757.9000   851.9950   867.8640   1,056.1590
Depreciation (total)
  6.1000   9.3000   12.5010   11.8980   19.3370
Operating Result
  106.9000   129.9000   133.8300   104.1570   130.6440
Interest Income
  -1.7000   -2.9000   4.9030   4.0910   8.6280
Income Before Taxes
  100.1000   124.2000   131.6460   106.9480   123.2740
Income Taxes
  24.7000   35.5000   32.2280   24.4820   18.7860
Minority Interests Profit
  -   -   -   -   -
Net Income
  75.3000   88.8000   99.4180   82.4660   104.4880

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  3.4500   3.9800   4.4100   3.6500   4.6300
Dividend per Share
  0.7600   0.8400   0.9400   1.0800   1.2600

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  116.2000   117.4000   153.1410   165.8260   180.1330
Cash Flow from Investing Activities
  -51.7000   -185.6000   -103.9930   -44.1640   -511.2430
Cash Flow from Financing
  6.2000   142.2000   -43.2530   -67.6550   284.1960
Decrease / Increase in Cash
  71.4000   69.8000   -7.6210   31.2150   -53.6620
Employees
  6,000   7,400   7,900   8,800   10,300